Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.61% first-year return on $77,451 initial cash invested.
9.61%
Cash On Cash
9.38%
Cap Rate
1.52
DSCR
$3,486
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $2,866 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,451
Downpayment
20%
$56,620
Closing costs
1%
$2,831
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$2,866
Mortgage P&I
42%
$1,454
Property Taxes
4%
$125
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383