Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.04% first-year return on $77,220 initial cash invested.
9.04%
Cash On Cash
9.03%
Cap Rate
1.51
DSCR
$3,448
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $2,866 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$2,866
Mortgage P&I
41%
$1,403
Property Taxes
6%
$195
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379