Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.94% first-year return on $75,876 initial cash invested.
8.94%
Cash On Cash
9.05%
Cap Rate
1.51
DSCR
$3,386
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $2,821 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$2,821
Mortgage P&I
41%
$1,379
Property Taxes
6%
$191
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372