Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $82,806 initial cash invested.
0.16%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$2,610
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $2,599 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,806
Downpayment
20%
$61,720
Closing costs
1%
$3,086
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,599
Mortgage P&I
59%
$1,540
Property Taxes
2%
$60
Home Insurance
4%
$113
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287