Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $76,779 initial cash invested.
0.75%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$3,012
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $2,964 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$2,964
Mortgage P&I
46%
$1,400
Property Taxes
15%
$444
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331