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 $76,422 initial cash invested.
0.08%
Cash On Cash
6.56%
Cap Rate
1.07
DSCR
$2,468
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $2,463 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,463
Mortgage P&I
57%
$1,416
Property Taxes
4%
$110
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271