Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $77,199 initial cash invested.
1.26%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$2,578
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,497 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,497
Mortgage P&I
53%
$1,374
Property Taxes
6%
$147
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284