Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.67% first-year return on $77,241 initial cash invested.
8.67%
Cash On Cash
9.47%
Cap Rate
1.46
DSCR
$3,633
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $3,075 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,241
Downpayment
20%
$56,420
Closing costs
1%
$2,821
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$3,075
Mortgage P&I
42%
$1,524
Property Taxes
7%
$237
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400