Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.96% first-year return on $76,422 initial cash invested.
9.96%
Cash On Cash
9.62%
Cap Rate
1.57
DSCR
$4,288
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $3,654 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$3,654
Mortgage P&I
33%
$1,425
Property Taxes
15%
$628
Home Insurance
2%
$98
HOA
1%
$43
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472