Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $77,430 initial cash invested.
0.34%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$2,583
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $2,561 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$2,561
Mortgage P&I
55%
$1,415
Property Taxes
6%
$155
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284