Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $77,031 initial cash invested.
7.84%
Cash On Cash
8.78%
Cap Rate
1.45
DSCR
$3,477
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $2,974 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$2,974
Mortgage P&I
41%
$1,414
Property Taxes
8%
$272
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382