Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $77,409 initial cash invested.
6.32%
Cash On Cash
8.88%
Cap Rate
1.34
DSCR
$3,135
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $2,727 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$2,727
Mortgage P&I
50%
$1,560
Property Taxes
0%
$3
Home Insurance
3%
$99
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345