Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.69% first-year return on $76,947 initial cash invested.
4.69%
Cash On Cash
7.82%
Cap Rate
1.31
DSCR
$3,336
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,035 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,035
Mortgage P&I
42%
$1,396
Property Taxes
12%
$403
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367