Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $71,991 initial cash invested.
0.07%
Cash On Cash
6.61%
Cap Rate
1.08
DSCR
$2,368
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,364 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,364
Mortgage P&I
56%
$1,317
Property Taxes
6%
$151
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260