Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.28% first-year return on $76,359 initial cash invested.
8.28%
Cash On Cash
8.83%
Cap Rate
1.48
DSCR
$3,338
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $2,811 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,359
Downpayment
20%
$55,580
Closing costs
1%
$2,779
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$2,811
Mortgage P&I
41%
$1,383
Property Taxes
6%
$194
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367