Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.2% first-year return on $76,554 initial cash invested.
8.2%
Cash On Cash
8.85%
Cap Rate
1.47
DSCR
$3,374
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $2,851 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,554
Downpayment
20%
$55,766
Closing costs
1%
$2,788
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$2,851
Mortgage P&I
41%
$1,399
Property Taxes
6%
$207
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371