Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.48% first-year return on $77,682 initial cash invested.
9.48%
Cash On Cash
9.4%
Cap Rate
1.52
DSCR
$3,596
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $2,982 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$2,982
Mortgage P&I
41%
$1,468
Property Taxes
5%
$190
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396