Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $79,299 initial cash invested.
0.05%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$2,860
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $2,857 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$2,857
Mortgage P&I
51%
$1,465
Property Taxes
9%
$254
Home Insurance
4%
$103
HOA
2%
$63
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315