Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.52% first-year return on $77,535 initial cash invested.
7.52%
Cash On Cash
8.69%
Cap Rate
1.42
DSCR
$3,156
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $2,670 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$2,670
Mortgage P&I
46%
$1,441
Property Taxes
2%
$56
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347