Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $72,012 initial cash invested.
0.65%
Cash On Cash
7.28%
Cap Rate
1.1
DSCR
$2,662
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $2,623 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$2,623
Mortgage P&I
53%
$1,416
Property Taxes
7%
$194
Home Insurance
3%
$88
HOA
1%
$21
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293