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 $77,136 initial cash invested.
2.12%
Cash On Cash
7.53%
Cap Rate
1.17
DSCR
$3,030
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $2,894 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,136
Downpayment
20%
$56,320
Closing costs
1%
$2,816
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$2,894
Mortgage P&I
50%
$1,511
Property Taxes
9%
$264
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333