Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.3% first-year return on $77,430 initial cash invested.
9.3%
Cash On Cash
9.18%
Cap Rate
1.52
DSCR
$3,477
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $2,877 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$2,877
Mortgage P&I
41%
$1,427
Property Taxes
4%
$143
Home Insurance
3%
$100
HOA
1%
$26
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382