Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.45% first-year return on $76,632 initial cash invested.
7.45%
Cash On Cash
8.85%
Cap Rate
1.44
DSCR
$3,782
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,306 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,306
Mortgage P&I
38%
$1,432
Property Taxes
13%
$491
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416