Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.48% first-year return on $76,380 initial cash invested.
7.48%
Cash On Cash
8.83%
Cap Rate
1.43
DSCR
$3,384
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $2,908 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$2,908
Mortgage P&I
42%
$1,435
Property Taxes
6%
$192
Home Insurance
3%
$98
HOA
1%
$33
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372