Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $76,275 initial cash invested.
0.82%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$2,710
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $2,658 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$2,658
Mortgage P&I
52%
$1,417
Property Taxes
8%
$223
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298