Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $74,238 initial cash invested.
0.08%
Cash On Cash
6.35%
Cap Rate
1.08
DSCR
$2,499
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,494 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$2,494
Mortgage P&I
53%
$1,312
Property Taxes
9%
$227
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275