Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $76,857 initial cash invested.
7.56%
Cash On Cash
9%
Cap Rate
1.42
DSCR
$3,328
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $2,844 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,857
Downpayment
20%
$56,054
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$2,844
Mortgage P&I
45%
$1,484
Property Taxes
0%
$1
Home Insurance
3%
$98
HOA
4%
$130
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366