Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.55% first-year return on $76,947 initial cash invested.
8.55%
Cash On Cash
9.17%
Cap Rate
1.48
DSCR
$3,634
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,086 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,634
Total Expenses
$3,086
Mortgage P&I
40%
$1,452
Property Taxes
8%
$297
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400