Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.49% first-year return on $76,884 initial cash invested.
11.49%
Cash On Cash
9.62%
Cap Rate
1.63
DSCR
$3,430
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $2,694 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$2,694
Mortgage P&I
40%
$1,376
Property Taxes
1%
$47
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377