Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $76,527 initial cash invested.
1.21%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$2,682
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,605 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,527
Downpayment
20%
$55,740
Closing costs
1%
$2,787
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,605
Mortgage P&I
53%
$1,424
Property Taxes
6%
$172
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295