Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.4% first-year return on $77,304 initial cash invested.
5.4%
Cash On Cash
8.14%
Cap Rate
1.35
DSCR
$3,594
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $3,246 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$3,246
Mortgage P&I
40%
$1,424
Property Taxes
10%
$354
Home Insurance
3%
$102
HOA
4%
$144
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395