Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.88% first-year return on $76,779 initial cash invested.
12.88%
Cash On Cash
10.13%
Cap Rate
1.69
DSCR
$3,564
Rent
$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $2,740 expenses = $824 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,564
Total Expenses
$2,740
Mortgage P&I
39%
$1,395
Property Taxes
1%
$34
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392