Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $70,653 initial cash invested.
1.09%
Cash On Cash
7.48%
Cap Rate
1.12
DSCR
$3,080
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,016 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,080
Total Expenses
$3,016
Mortgage P&I
50%
$1,554
Property Taxes
10%
$317
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339