Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $78,249 initial cash invested.
0.14%
Cash On Cash
6.26%
Cap Rate
1.08
DSCR
$2,558
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,549 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,549
Mortgage P&I
54%
$1,386
Property Taxes
8%
$200
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281