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 $73,062 initial cash invested.
0.16%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$2,878
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $2,868 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$2,868
Mortgage P&I
47%
$1,362
Property Taxes
16%
$464
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317