Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $77,199 initial cash invested.
4.65%
Cash On Cash
7.98%
Cap Rate
1.29
DSCR
$2,985
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,686 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$2,686
Mortgage P&I
49%
$1,457
Property Taxes
4%
$115
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328