Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $78,879 initial cash invested.
0.09%
Cash On Cash
6.55%
Cap Rate
1.08
DSCR
$2,676
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,670 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$2,670
Mortgage P&I
55%
$1,469
Property Taxes
7%
$190
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294