Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $77,136 initial cash invested.
5.07%
Cash On Cash
8.08%
Cap Rate
1.31
DSCR
$3,206
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $2,880 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,136
Downpayment
20%
$56,320
Closing costs
1%
$2,816
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$2,880
Mortgage P&I
45%
$1,442
Property Taxes
8%
$248
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353