Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.75% first-year return on $76,800 initial cash invested.
15.75%
Cash On Cash
11.2%
Cap Rate
1.84
DSCR
$4,731
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,731 income − $3,723 expenses = $1,008 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,731
Total Expenses
$3,723
Mortgage P&I
30%
$1,417
Property Taxes
13%
$600
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520