Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.47% first-year return on $76,380 initial cash invested.
5.47%
Cash On Cash
8.12%
Cap Rate
1.34
DSCR
$3,322
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $2,974 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$2,974
Mortgage P&I
42%
$1,399
Property Taxes
10%
$318
Home Insurance
3%
$97
HOA
1%
$30
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365