Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $79,782 initial cash invested.
0.38%
Cash On Cash
6.74%
Cap Rate
1.09
DSCR
$2,730
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,705 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,705
Mortgage P&I
56%
$1,518
Property Taxes
6%
$157
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300