Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $77,220 initial cash invested.
2.22%
Cash On Cash
7.31%
Cap Rate
1.17
DSCR
$2,706
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,563 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,563
Mortgage P&I
54%
$1,466
Property Taxes
3%
$74
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298