Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.26% first-year return on $76,443 initial cash invested.
6.26%
Cash On Cash
8.32%
Cap Rate
1.37
DSCR
$3,168
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,769 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$2,769
Mortgage P&I
44%
$1,404
Property Taxes
6%
$188
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348