Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $74,385 initial cash invested.
0.03%
Cash On Cash
6.61%
Cap Rate
1.08
DSCR
$2,768
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $2,766 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,766
Mortgage P&I
49%
$1,365
Property Taxes
12%
$324
Home Insurance
3%
$94
HOA
2%
$42
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304