Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.35% first-year return on $76,758 initial cash invested.
6.35%
Cash On Cash
8.26%
Cap Rate
1.4
DSCR
$3,514
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $3,108 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,758
Downpayment
20%
$55,960
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$3,108
Mortgage P&I
39%
$1,379
Property Taxes
9%
$302
Home Insurance
3%
$102
HOA
4%
$129
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387