Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.83% first-year return on $76,590 initial cash invested.
6.83%
Cash On Cash
8.18%
Cap Rate
1.41
DSCR
$2,926
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,490 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$2,490
Mortgage P&I
46%
$1,350
Property Taxes
2%
$47
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322