Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $76,779 initial cash invested.
3.22%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$3,044
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,838 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,838
Mortgage P&I
47%
$1,423
Property Taxes
9%
$282
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335