Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.55% first-year return on $72,411 initial cash invested.
0.55%
Cash On Cash
6.75%
Cap Rate
1.09
DSCR
$2,286
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,253 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,411
Downpayment
20%
$51,820
Closing costs
1%
$2,591
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$2,253
Mortgage P&I
58%
$1,333
Property Taxes
2%
$51
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251