Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.22% first-year return on $76,779 initial cash invested.
13.22%
Cash On Cash
10.51%
Cap Rate
1.69
DSCR
$3,867
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,021 expenses = $846 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,867
Total Expenses
$3,021
Mortgage P&I
38%
$1,450
Property Taxes
4%
$158
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425