Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.85% first-year return on $76,989 initial cash invested.
1.85%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$2,625
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,506 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,989
Downpayment
20%
$56,180
Closing costs
1%
$2,809
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,506
Mortgage P&I
54%
$1,407
Property Taxes
4%
$105
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289