Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.77% first-year return on $77,157 initial cash invested.
6.77%
Cash On Cash
8.42%
Cap Rate
1.4
DSCR
$3,344
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,909 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,909
Mortgage P&I
42%
$1,408
Property Taxes
8%
$266
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368