Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $76,254 initial cash invested.
5.32%
Cash On Cash
8.11%
Cap Rate
1.33
DSCR
$3,238
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $2,900 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,238
Total Expenses
$2,900
Mortgage P&I
43%
$1,407
Property Taxes
9%
$294
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356