Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $76,800 initial cash invested.
4.56%
Cash On Cash
7.75%
Cap Rate
1.3
DSCR
$2,991
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,699 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,991
Total Expenses
$2,699
Mortgage P&I
47%
$1,396
Property Taxes
6%
$187
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329