Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.73% first-year return on $76,695 initial cash invested.
5.73%
Cash On Cash
8.39%
Cap Rate
1.36
DSCR
$3,891
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,891 income − $3,525 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$3,525
Mortgage P&I
37%
$1,433
Property Taxes
17%
$670
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428