Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.72% first-year return on $76,800 initial cash invested.
3.72%
Cash On Cash
7.83%
Cap Rate
1.26
DSCR
$3,549
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $3,311 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,549
Total Expenses
$3,311
Mortgage P&I
41%
$1,446
Property Taxes
16%
$561
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390