Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $77,703 initial cash invested.
1.25%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$2,758
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,677 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$2,677
Mortgage P&I
53%
$1,448
Property Taxes
7%
$185
Home Insurance
4%
$102
HOA
0%
$5
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303