Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.82% first-year return on $76,401 initial cash invested.
1.82%
Cash On Cash
7.11%
Cap Rate
1.16
DSCR
$2,751
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,635 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,401
Downpayment
20%
$55,620
Closing costs
1%
$2,781
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$2,635
Mortgage P&I
52%
$1,422
Property Taxes
6%
$178
Home Insurance
4%
$99
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303