Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.5% first-year return on $77,052 initial cash invested.
0.5%
Cash On Cash
6.89%
Cap Rate
1.11
DSCR
$3,099
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,067 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,052
Downpayment
20%
$56,240
Closing costs
1%
$2,812
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$3,067
Mortgage P&I
47%
$1,458
Property Taxes
10%
$302
Home Insurance
3%
$101
HOA
5%
$152
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341