Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $77,535 initial cash invested.
7.29%
Cash On Cash
8.51%
Cap Rate
1.43
DSCR
$3,250
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $2,779 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$2,779
Mortgage P&I
43%
$1,409
Property Taxes
5%
$163
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358