Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $73,482 initial cash invested.
0.21%
Cash On Cash
6.53%
Cap Rate
1.1
DSCR
$2,925
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,912 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,482
Downpayment
20%
$52,840
Closing costs
1%
$2,642
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,912
Mortgage P&I
45%
$1,308
Property Taxes
17%
$495
Home Insurance
3%
$94
HOA
1%
$20
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322