Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.6% first-year return on $76,254 initial cash invested.
9.6%
Cash On Cash
9.97%
Cap Rate
1.5
DSCR
$4,036
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,426 expenses = $610 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,254
Downpayment
20%
$55,480
Closing costs
1%
$2,774
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,426
Mortgage P&I
38%
$1,533
Property Taxes
11%
$442
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444