Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $69,996 initial cash invested.
0.1%
Cash On Cash
7.25%
Cap Rate
1.08
DSCR
$2,466
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,460 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$2,460
Mortgage P&I
56%
$1,391
Property Taxes
6%
$150
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271