Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $291k initial cash invested.
0.27%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$11,870
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,870 income − $11,804 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,870
Total Expenses
$11,804
Mortgage P&I
57%
$6,715
Property Taxes
5%
$598
Home Insurance
4%
$455
HOA
0%
$0
Property Management
12%
$1,424
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,306