Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.88% first-year return on $79,131 initial cash invested.
0.88%
Cash On Cash
7.05%
Cap Rate
1.11
DSCR
$2,766
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,708 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,708
Mortgage P&I
56%
$1,542
Property Taxes
4%
$102
Home Insurance
4%
$103
HOA
1%
$20
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304