Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.91% first-year return on $77,640 initial cash invested.
3.91%
Cash On Cash
7.58%
Cap Rate
1.26
DSCR
$2,940
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,687 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,687
Mortgage P&I
48%
$1,424
Property Taxes
5%
$154
Home Insurance
3%
$101
HOA
0%
$8
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323