Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $79,320 initial cash invested.
0.17%
Cash On Cash
7.31%
Cap Rate
1.08
DSCR
$2,994
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $2,983 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,983
Mortgage P&I
55%
$1,648
Property Taxes
7%
$214
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329