Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.87% first-year return on $77,010 initial cash invested.
5.87%
Cash On Cash
8.13%
Cap Rate
1.37
DSCR
$3,306
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $2,929 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$2,929
Mortgage P&I
42%
$1,394
Property Taxes
9%
$311
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364