Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.53% first-year return on $76,800 initial cash invested.
4.53%
Cash On Cash
7.94%
Cap Rate
1.28
DSCR
$2,938
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,648 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$2,648
Mortgage P&I
49%
$1,445
Property Taxes
4%
$105
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323