Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $76,359 initial cash invested.
4.29%
Cash On Cash
7.65%
Cap Rate
1.27
DSCR
$2,700
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,427 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,359
Downpayment
20%
$55,580
Closing costs
1%
$2,779
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,427
Mortgage P&I
52%
$1,391
Property Taxes
1%
$21
Home Insurance
4%
$97
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297