Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.4% first-year return on $77,682 initial cash invested.
6.4%
Cash On Cash
8.82%
Cap Rate
1.36
DSCR
$3,376
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $2,962 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$2,962
Mortgage P&I
46%
$1,541
Property Taxes
5%
$158
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371