Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.58% first-year return on $75,855 initial cash invested.
1.58%
Cash On Cash
7.11%
Cap Rate
1.16
DSCR
$3,130
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,030 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,030
Mortgage P&I
45%
$1,407
Property Taxes
15%
$463
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344