Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.04% first-year return on $76,296 initial cash invested.
4.04%
Cash On Cash
7.51%
Cap Rate
1.27
DSCR
$2,841
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,584 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,584
Mortgage P&I
48%
$1,367
Property Taxes
5%
$150
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313