Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.25% first-year return on $76,779 initial cash invested.
17.25%
Cash On Cash
12.18%
Cap Rate
1.84
DSCR
$4,772
Rent
$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $3,668 expenses = $1,104 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$3,668
Mortgage P&I
32%
$1,546
Property Taxes
8%
$401
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525