Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $77,283 initial cash invested.
0.08%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$2,646
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $2,641 expenses = $5 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
$2,646
Total Expenses
$2,641
Mortgage P&I
54%
$1,433
Property Taxes
8%
$206
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291