Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $76,632 initial cash invested.
1.47%
Cash On Cash
7.16%
Cap Rate
1.16
DSCR
$3,386
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,292 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,292
Mortgage P&I
42%
$1,438
Property Taxes
18%
$602
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372