Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.59% first-year return on $77,451 initial cash invested.
3.59%
Cash On Cash
7.5%
Cap Rate
1.26
DSCR
$3,398
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $3,166 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,451
Downpayment
20%
$56,620
Closing costs
1%
$2,831
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$3,166
Mortgage P&I
41%
$1,402
Property Taxes
9%
$308
Home Insurance
3%
$100
HOA
6%
$200
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374