Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $76,800 initial cash invested.
0.7%
Cash On Cash
6.45%
Cap Rate
1.11
DSCR
$2,492
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$2,447
Mortgage P&I
55%
$1,361
Property Taxes
6%
$140
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274