Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.8% first-year return on $77,346 initial cash invested.
3.8%
Cash On Cash
7.42%
Cap Rate
1.26
DSCR
$2,860
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $2,615 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,346
Downpayment
20%
$56,520
Closing costs
1%
$2,826
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$2,615
Mortgage P&I
49%
$1,388
Property Taxes
5%
$153
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315