Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $80,328 initial cash invested.
0.36%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$2,498
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,474 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,474
Mortgage P&I
59%
$1,471
Property Taxes
2%
$48
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275