Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.18% first-year return on $77,283 initial cash invested.
1.18%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$2,686
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,610 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,610
Mortgage P&I
53%
$1,424
Property Taxes
6%
$165
Home Insurance
4%
$96
HOA
0%
$13
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295