Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $73,461 initial cash invested.
0.91%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$2,756
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,700 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,700
Mortgage P&I
47%
$1,306
Property Taxes
13%
$363
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303