Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.38% first-year return on $76,779 initial cash invested.
16.38%
Cash On Cash
11.2%
Cap Rate
1.87
DSCR
$4,102
Rent
$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $3,054 expenses = $1,048 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
$4,102
Total Expenses
$3,054
Mortgage P&I
34%
$1,401
Property Taxes
4%
$161
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451