Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.61% first-year return on $76,590 initial cash invested.
4.61%
Cash On Cash
7.78%
Cap Rate
1.3
DSCR
$3,088
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $2,794 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,794
Mortgage P&I
45%
$1,392
Property Taxes
8%
$252
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340