Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.31% first-year return on $77,136 initial cash invested.
1.31%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$2,703
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,619 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,136
Downpayment
20%
$56,320
Closing costs
1%
$2,816
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,619
Mortgage P&I
53%
$1,422
Property Taxes
6%
$171
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297