Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $72,327 initial cash invested.
0.02%
Cash On Cash
6.36%
Cap Rate
1.09
DSCR
$2,664
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$2,663
Mortgage P&I
47%
$1,264
Property Taxes
15%
$399
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293