Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $78,144 initial cash invested.
0.75%
Cash On Cash
6.96%
Cap Rate
1.11
DSCR
$3,054
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $3,005 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,005
Mortgage P&I
49%
$1,491
Property Taxes
12%
$374
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336