Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.72% first-year return on $76,779 initial cash invested.
3.72%
Cash On Cash
8.21%
Cap Rate
1.23
DSCR
$2,922
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,684 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,684
Mortgage P&I
53%
$1,559
Property Taxes
1%
$33
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321