Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.32% first-year return on $76,632 initial cash invested.
4.32%
Cash On Cash
7.88%
Cap Rate
1.27
DSCR
$2,910
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,634 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,634
Mortgage P&I
50%
$1,442
Property Taxes
3%
$100
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320