Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.2% first-year return on $76,023 initial cash invested.
7.2%
Cash On Cash
9.24%
Cap Rate
1.39
DSCR
$3,596
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $3,140 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$3,140
Mortgage P&I
42%
$1,527
Property Taxes
6%
$216
Home Insurance
3%
$98
HOA
2%
$75
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396