Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $76,905 initial cash invested.
6.93%
Cash On Cash
8.55%
Cap Rate
1.4
DSCR
$3,261
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $2,817 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,817
Mortgage P&I
44%
$1,424
Property Taxes
5%
$178
Home Insurance
3%
$100
HOA
0%
$7
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359