Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $76,926 initial cash invested.
1.05%
Cash On Cash
7.35%
Cap Rate
1.13
DSCR
$3,100
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $3,033 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,926
Downpayment
20%
$56,120
Closing costs
1%
$2,806
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$3,033
Mortgage P&I
49%
$1,527
Property Taxes
11%
$352
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341