Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $79,782 initial cash invested.
0.11%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$2,685
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,678 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,678
Mortgage P&I
55%
$1,477
Property Taxes
7%
$184
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295