Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.57% first-year return on $78,102 initial cash invested.
0.57%
Cash On Cash
6.77%
Cap Rate
1.11
DSCR
$3,126
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,089 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$3,089
Mortgage P&I
46%
$1,452
Property Taxes
15%
$472
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344