Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.5% first-year return on $76,800 initial cash invested.
4.5%
Cash On Cash
7.8%
Cap Rate
1.3
DSCR
$3,348
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $3,060 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,348
Total Expenses
$3,060
Mortgage P&I
42%
$1,398
Property Taxes
13%
$426
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368