Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.09% first-year return on $76,779 initial cash invested.
2.09%
Cash On Cash
7.12%
Cap Rate
1.18
DSCR
$2,986
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,852 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,852
Mortgage P&I
47%
$1,408
Property Taxes
11%
$332
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328