Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $76,317 initial cash invested.
5.03%
Cash On Cash
8.14%
Cap Rate
1.32
DSCR
$3,532
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,212 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,212
Mortgage P&I
40%
$1,422
Property Taxes
14%
$478
Home Insurance
3%
$99
HOA
0%
$12
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389