Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.16% first-year return on $76,779 initial cash invested.
2.16%
Cash On Cash
7.44%
Cap Rate
1.17
DSCR
$2,794
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $2,656 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,794
Total Expenses
$2,656
Mortgage P&I
53%
$1,485
Property Taxes
4%
$123
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307