Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.06% first-year return on $75,939 initial cash invested.
5.06%
Cash On Cash
8.54%
Cap Rate
1.29
DSCR
$3,003
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $2,683 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$2,683
Mortgage P&I
51%
$1,524
Property Taxes
3%
$76
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330