Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $77,031 initial cash invested.
2.26%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$3,522
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $3,377 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$3,377
Mortgage P&I
41%
$1,431
Property Taxes
18%
$646
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387