Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $77,157 initial cash invested.
0.33%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$2,541
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,520 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,520
Mortgage P&I
56%
$1,413
Property Taxes
6%
$142
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280