Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $76,107 initial cash invested.
2.87%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$3,148
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $2,966 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$2,966
Mortgage P&I
44%
$1,384
Property Taxes
13%
$412
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346