Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $76,884 initial cash invested.
2.23%
Cash On Cash
7.29%
Cap Rate
1.18
DSCR
$2,994
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $2,851 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,851
Mortgage P&I
48%
$1,440
Property Taxes
10%
$291
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329