Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.72% first-year return on $76,800 initial cash invested.
10.72%
Cash On Cash
9.38%
Cap Rate
1.61
DSCR
$3,471
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $2,785 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,471
Total Expenses
$2,785
Mortgage P&I
39%
$1,363
Property Taxes
4%
$143
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382