Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.04% first-year return on $76,821 initial cash invested.
7.04%
Cash On Cash
9.16%
Cap Rate
1.39
DSCR
$3,705
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $3,254 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,821
Downpayment
20%
$56,020
Closing costs
1%
$2,801
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$3,254
Mortgage P&I
42%
$1,539
Property Taxes
10%
$357
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408