Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $77,514 initial cash invested.
0.43%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$2,436
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,408 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$2,408
Mortgage P&I
57%
$1,400
Property Taxes
4%
$87
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268