Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $71,949 initial cash invested.
0.25%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$2,884
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,869 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,869
Mortgage P&I
44%
$1,282
Property Taxes
18%
$516
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317