Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.35% first-year return on $76,485 initial cash invested.
9.35%
Cash On Cash
8.98%
Cap Rate
1.55
DSCR
$3,652
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $3,056 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,056
Mortgage P&I
37%
$1,341
Property Taxes
10%
$375
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402