Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $76,800 initial cash invested.
7.27%
Cash On Cash
8.72%
Cap Rate
1.41
DSCR
$3,286
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $2,821 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$2,821
Mortgage P&I
44%
$1,439
Property Taxes
5%
$168
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361