Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.24% first-year return on $74,280 initial cash invested.
0.24%
Cash On Cash
6.82%
Cap Rate
1.09
DSCR
$2,920
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $2,905 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$2,905
Mortgage P&I
48%
$1,392
Property Taxes
4%
$112
Home Insurance
3%
$94
HOA
11%
$314
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321