Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $77,640 initial cash invested.
0.96%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$2,517
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,455 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,455
Mortgage P&I
58%
$1,450
Property Taxes
1%
$28
Home Insurance
4%
$99
HOA
1%
$21
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277