Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.39% first-year return on $75,918 initial cash invested.
9.39%
Cash On Cash
9.33%
Cap Rate
1.53
DSCR
$3,650
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $3,056 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,918
Downpayment
20%
$55,160
Closing costs
1%
$2,758
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$3,056
Mortgage P&I
38%
$1,404
Property Taxes
9%
$312
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402