Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.64% first-year return on $77,661 initial cash invested.
5.64%
Cash On Cash
8.05%
Cap Rate
1.35
DSCR
$3,200
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $2,835 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$2,835
Mortgage P&I
44%
$1,414
Property Taxes
8%
$242
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352