Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $76,170 initial cash invested.
0.61%
Cash On Cash
6.97%
Cap Rate
1.11
DSCR
$2,952
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $2,913 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$2,913
Mortgage P&I
49%
$1,451
Property Taxes
12%
$361
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325