Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $77,367 initial cash invested.
4.72%
Cash On Cash
7.82%
Cap Rate
1.3
DSCR
$3,078
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,774 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,367
Downpayment
20%
$56,540
Closing costs
1%
$2,827
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,774
Mortgage P&I
46%
$1,416
Property Taxes
7%
$210
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339