Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.81% first-year return on $77,640 initial cash invested.
8.81%
Cash On Cash
9.65%
Cap Rate
1.45
DSCR
$3,525
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $2,955 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$2,955
Mortgage P&I
45%
$1,572
Property Taxes
1%
$30
Home Insurance
3%
$99
HOA
2%
$55
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388