Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $78,165 initial cash invested.
0.63%
Cash On Cash
6.76%
Cap Rate
1.1
DSCR
$2,607
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,566 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,566
Mortgage P&I
56%
$1,470
Property Taxes
4%
$109
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287