Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.96% first-year return on $75,939 initial cash invested.
4.96%
Cash On Cash
8.55%
Cap Rate
1.29
DSCR
$3,124
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $2,810 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$2,810
Mortgage P&I
49%
$1,526
Property Taxes
3%
$109
Home Insurance
3%
$98
HOA
0%
$14
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344