Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.67% first-year return on $76,884 initial cash invested.
11.67%
Cash On Cash
10.05%
Cap Rate
1.62
DSCR
$3,808
Rent
$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $3,060 expenses = $748 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$3,060
Mortgage P&I
38%
$1,448
Property Taxes
6%
$217
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419