Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.14% first-year return on $76,800 initial cash invested.
13.14%
Cash On Cash
10.12%
Cap Rate
1.72
DSCR
$3,730
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$2,889
Mortgage P&I
37%
$1,372
Property Taxes
4%
$151
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410