Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $76,989 initial cash invested.
2.65%
Cash On Cash
7.23%
Cap Rate
1.2
DSCR
$2,733
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,563 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,989
Downpayment
20%
$56,180
Closing costs
1%
$2,809
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,563
Mortgage P&I
52%
$1,413
Property Taxes
4%
$105
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301