Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $76,275 initial cash invested.
3.49%
Cash On Cash
8.3%
Cap Rate
1.22
DSCR
$3,021
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,799 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$2,799
Mortgage P&I
52%
$1,576
Property Taxes
3%
$95
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332