Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.13% first-year return on $76,695 initial cash invested.
1.13%
Cash On Cash
7.27%
Cap Rate
1.14
DSCR
$3,333
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,261 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,333
Total Expenses
$3,261
Mortgage P&I
45%
$1,488
Property Taxes
15%
$512
Home Insurance
3%
$98
HOA
1%
$30
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367