Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $79,509 initial cash invested.
0.62%
Cash On Cash
6.7%
Cap Rate
1.1
DSCR
$2,550
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,509 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$2,509
Mortgage P&I
59%
$1,493
Property Taxes
2%
$45
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280