Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.12% first-year return on $77,031 initial cash invested.
2.12%
Cash On Cash
7.12%
Cap Rate
1.18
DSCR
$3,000
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,864 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,000
Total Expenses
$2,864
Mortgage P&I
47%
$1,413
Property Taxes
11%
$329
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330