Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $73,125 initial cash invested.
0.28%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$2,356
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,339 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$2,339
Mortgage P&I
56%
$1,308
Property Taxes
6%
$138
Home Insurance
4%
$92
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259