Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.81% first-year return on $76,044 initial cash invested.
4.81%
Cash On Cash
7.98%
Cap Rate
1.3
DSCR
$3,003
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $2,698 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$2,698
Mortgage P&I
47%
$1,414
Property Taxes
6%
$166
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330