Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $76,107 initial cash invested.
3.09%
Cash On Cash
7.55%
Cap Rate
1.23
DSCR
$3,196
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $3,000 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$3,000
Mortgage P&I
44%
$1,417
Property Taxes
11%
$354
Home Insurance
3%
$99
HOA
1%
$42
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352