Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $77,010 initial cash invested.
5.14%
Cash On Cash
8.08%
Cap Rate
1.31
DSCR
$3,014
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $2,684 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$2,684
Mortgage P&I
48%
$1,440
Property Taxes
4%
$117
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332