Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $75,960 initial cash invested.
5.67%
Cash On Cash
8.42%
Cap Rate
1.34
DSCR
$3,316
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $2,957 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$2,957
Mortgage P&I
44%
$1,445
Property Taxes
9%
$314
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365