Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $76,065 initial cash invested.
0.09%
Cash On Cash
6.39%
Cap Rate
1.08
DSCR
$2,514
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,508 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$2,508
Mortgage P&I
54%
$1,366
Property Taxes
7%
$188
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277