Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $76,653 initial cash invested.
2.38%
Cash On Cash
7.37%
Cap Rate
1.18
DSCR
$2,792
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,640 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,640
Mortgage P&I
52%
$1,452
Property Taxes
5%
$136
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307