Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $76,569 initial cash invested.
3.92%
Cash On Cash
7.52%
Cap Rate
1.26
DSCR
$2,838
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,588 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,569
Downpayment
20%
$55,780
Closing costs
1%
$2,789
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,588
Mortgage P&I
49%
$1,384
Property Taxes
5%
$133
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312