Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $235k initial cash invested.
0.09%
Cash On Cash
7.16%
Cap Rate
1.08
DSCR
$10,858
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,858 income − $10,840 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,858
Total Expenses
$10,840
Mortgage P&I
53%
$5,719
Property Taxes
9%
$992
Home Insurance
4%
$438
HOA
0%
$0
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,194