Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.08% first-year return on $76,233 initial cash invested.
5.08%
Cash On Cash
7.95%
Cap Rate
1.32
DSCR
$3,136
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,813 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,813
Mortgage P&I
44%
$1,389
Property Taxes
8%
$261
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345