Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.75% first-year return on $76,086 initial cash invested.
8.75%
Cash On Cash
9.34%
Cap Rate
1.47
DSCR
$3,393
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $2,838 expenses = $555 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,086
Downpayment
20%
$55,320
Closing costs
1%
$2,766
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$2,838
Mortgage P&I
43%
$1,463
Property Taxes
3%
$116
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373