Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.35% first-year return on $76,779 initial cash invested.
12.35%
Cash On Cash
9.93%
Cap Rate
1.68
DSCR
$3,668
Rent
$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $2,878 expenses = $790 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$2,878
Mortgage P&I
38%
$1,380
Property Taxes
4%
$153
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403