Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $77,766 initial cash invested.
0.46%
Cash On Cash
6.67%
Cap Rate
1.1
DSCR
$2,691
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,661 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,661
Mortgage P&I
54%
$1,444
Property Taxes
7%
$198
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296