Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $79,677 initial cash invested.
0.65%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$2,584
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,541 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,541
Mortgage P&I
56%
$1,448
Property Taxes
4%
$110
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284