Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $78,123 initial cash invested.
0.83%
Cash On Cash
6.9%
Cap Rate
1.12
DSCR
$3,124
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,070 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,070
Mortgage P&I
47%
$1,468
Property Taxes
14%
$438
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344