Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $76,737 initial cash invested.
3.42%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$2,758
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,539 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,737
Downpayment
20%
$55,940
Closing costs
1%
$2,797
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$2,539
Mortgage P&I
52%
$1,422
Property Taxes
3%
$80
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303