Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.7% first-year return on $76,128 initial cash invested.
1.7%
Cash On Cash
6.96%
Cap Rate
1.16
DSCR
$2,722
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,614 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,128
Downpayment
20%
$55,360
Closing costs
1%
$2,768
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,614
Mortgage P&I
51%
$1,388
Property Taxes
7%
$200
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299