Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.18% first-year return on $75,918 initial cash invested.
5.18%
Cash On Cash
7.98%
Cap Rate
1.34
DSCR
$3,466
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $3,138 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,918
Downpayment
20%
$55,160
Closing costs
1%
$2,758
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,138
Mortgage P&I
39%
$1,367
Property Taxes
14%
$470
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381