Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.49% first-year return on $77,304 initial cash invested.
6.49%
Cash On Cash
8.55%
Cap Rate
1.37
DSCR
$3,232
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $2,814 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$2,814
Mortgage P&I
45%
$1,464
Property Taxes
5%
$147
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356