Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.69% first-year return on $77,262 initial cash invested.
1.69%
Cash On Cash
7.01%
Cap Rate
1.17
DSCR
$3,162
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,053 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,053
Mortgage P&I
45%
$1,413
Property Taxes
14%
$450
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348