Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $76,800 initial cash invested.
1.64%
Cash On Cash
7%
Cap Rate
1.14
DSCR
$2,536
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,431 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,536
Total Expenses
$2,431
Mortgage P&I
56%
$1,427
Property Taxes
2%
$45
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279