Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $78,480 initial cash invested.
0.38%
Cash On Cash
6.38%
Cap Rate
1.09
DSCR
$2,614
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $2,589 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$2,589
Mortgage P&I
54%
$1,400
Property Taxes
8%
$197
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288