Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $74,511 initial cash invested.
0.39%
Cash On Cash
6.99%
Cap Rate
1.09
DSCR
$2,715
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $2,691 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,691
Mortgage P&I
53%
$1,435
Property Taxes
9%
$236
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299