Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.02% first-year return on $76,023 initial cash invested.
5.02%
Cash On Cash
8.28%
Cap Rate
1.3
DSCR
$3,111
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,793 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$2,793
Mortgage P&I
47%
$1,464
Property Taxes
6%
$173
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342