Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.68% first-year return on $79,488 initial cash invested.
0.68%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$2,786
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $2,741 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,488
Downpayment
20%
$58,560
Closing costs
1%
$2,928
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,741
Mortgage P&I
53%
$1,468
Property Taxes
6%
$171
Home Insurance
4%
$114
HOA
2%
$42
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306