Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $72,495 initial cash invested.
0.02%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$2,554
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,553 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,553
Mortgage P&I
51%
$1,304
Property Taxes
11%
$290
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281