Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.2% first-year return on $76,716 initial cash invested.
9.2%
Cash On Cash
9.09%
Cap Rate
1.51
DSCR
$3,180
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $2,592 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$2,592
Mortgage P&I
44%
$1,403
Property Taxes
0%
$10
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350