Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.16% first-year return on $76,254 initial cash invested.
9.16%
Cash On Cash
9.27%
Cap Rate
1.51
DSCR
$3,610
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,028 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,610
Total Expenses
$3,028
Mortgage P&I
39%
$1,418
Property Taxes
8%
$282
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397