Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $76,527 initial cash invested.
6.29%
Cash On Cash
8.5%
Cap Rate
1.37
DSCR
$3,206
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $2,805 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,206
Total Expenses
$2,805
Mortgage P&I
45%
$1,445
Property Taxes
5%
$170
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353