Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.68% first-year return on $76,422 initial cash invested.
4.68%
Cash On Cash
7.54%
Cap Rate
1.32
DSCR
$3,022
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $2,724 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$2,724
Mortgage P&I
44%
$1,330
Property Taxes
9%
$275
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332