Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.09% first-year return on $76,800 initial cash invested.
17.09%
Cash On Cash
11.53%
Cap Rate
1.9
DSCR
$4,594
Rent
$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $3,500 expenses = $1,094 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
$4,594
Total Expenses
$3,500
Mortgage P&I
31%
$1,413
Property Taxes
9%
$427
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505