Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $76,569 initial cash invested.
3.54%
Cash On Cash
7.73%
Cap Rate
1.23
DSCR
$2,866
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $2,640 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,569
Downpayment
20%
$55,780
Closing costs
1%
$2,789
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$2,640
Mortgage P&I
51%
$1,456
Property Taxes
4%
$125
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315