Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $77,346 initial cash invested.
3.63%
Cash On Cash
7.44%
Cap Rate
1.24
DSCR
$2,724
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,490 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,346
Downpayment
20%
$56,520
Closing costs
1%
$2,826
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$2,490
Mortgage P&I
52%
$1,409
Property Taxes
2%
$54
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300