Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $76,632 initial cash invested.
0.77%
Cash On Cash
7.32%
Cap Rate
1.13
DSCR
$3,615
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,566 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,566
Mortgage P&I
42%
$1,510
Property Taxes
19%
$704
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398