Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $76,590 initial cash invested.
2.84%
Cash On Cash
7.56%
Cap Rate
1.21
DSCR
$3,066
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $2,885 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,885
Mortgage P&I
47%
$1,454
Property Taxes
9%
$290
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337