Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.01% first-year return on $76,695 initial cash invested.
5.01%
Cash On Cash
8.22%
Cap Rate
1.32
DSCR
$3,538
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,218 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$3,218
Mortgage P&I
41%
$1,452
Property Taxes
13%
$462
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389