Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.44% first-year return on $76,653 initial cash invested.
8.44%
Cash On Cash
9.19%
Cap Rate
1.48
DSCR
$3,788
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,249 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$3,249
Mortgage P&I
38%
$1,448
Property Taxes
11%
$411
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417