Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $76,779 initial cash invested.
7.88%
Cash On Cash
8.81%
Cap Rate
1.47
DSCR
$3,896
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $3,392 expenses = $504 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
$3,896
Total Expenses
$3,392
Mortgage P&I
36%
$1,395
Property Taxes
15%
$578
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429