Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $76,779 initial cash invested.
6.38%
Cash On Cash
8.34%
Cap Rate
1.38
DSCR
$3,262
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $2,854 expenses = $408 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
$3,262
Total Expenses
$2,854
Mortgage P&I
43%
$1,407
Property Taxes
7%
$241
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359