Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $76,254 initial cash invested.
2.82%
Cash On Cash
7.23%
Cap Rate
1.22
DSCR
$3,039
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $2,860 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,254
Downpayment
20%
$55,480
Closing costs
1%
$2,774
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$2,860
Mortgage P&I
45%
$1,371
Property Taxes
12%
$357
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334