Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $77,661 initial cash invested.
4.48%
Cash On Cash
7.88%
Cap Rate
1.3
DSCR
$3,404
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $3,114 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,114
Mortgage P&I
42%
$1,439
Property Taxes
12%
$421
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374