Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $76,779 initial cash invested.
3.95%
Cash On Cash
8.21%
Cap Rate
1.24
DSCR
$2,973
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,720 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,720
Mortgage P&I
52%
$1,544
Property Taxes
2%
$67
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327