Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.14% first-year return on $76,863 initial cash invested.
6.14%
Cash On Cash
8.4%
Cap Rate
1.36
DSCR
$3,256
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $2,863 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$2,863
Mortgage P&I
44%
$1,440
Property Taxes
7%
$216
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358