Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.46% first-year return on $76,590 initial cash invested.
9.46%
Cash On Cash
9.24%
Cap Rate
1.53
DSCR
$3,476
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $2,872 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$2,872
Mortgage P&I
40%
$1,405
Property Taxes
5%
$188
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382