Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.22% first-year return on $76,443 initial cash invested.
0.22%
Cash On Cash
6.91%
Cap Rate
1.08
DSCR
$2,524
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $2,510 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,510
Mortgage P&I
59%
$1,487
Property Taxes
3%
$64
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278