Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $79,278 initial cash invested.
0.48%
Cash On Cash
6.76%
Cap Rate
1.1
DSCR
$2,868
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $2,836 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,836
Mortgage P&I
52%
$1,498
Property Taxes
9%
$260
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315