Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $73,650 initial cash invested.
0.03%
Cash On Cash
6.62%
Cap Rate
1.08
DSCR
$2,618
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,616 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$2,616
Mortgage P&I
52%
$1,355
Property Taxes
10%
$256
Home Insurance
4%
$93
HOA
1%
$21
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288