Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $76,233 initial cash invested.
0.17%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$2,946
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $2,935 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$2,935
Mortgage P&I
48%
$1,424
Property Taxes
14%
$411
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324