Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $79,131 initial cash invested.
0.06%
Cash On Cash
6.86%
Cap Rate
1.09
DSCR
$3,224
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $3,220 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$3,220
Mortgage P&I
47%
$1,531
Property Taxes
15%
$487
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355