Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.7% first-year return on $75,918 initial cash invested.
6.7%
Cash On Cash
8.41%
Cap Rate
1.4
DSCR
$3,304
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $2,880 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,304
Total Expenses
$2,880
Mortgage P&I
42%
$1,377
Property Taxes
9%
$284
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363