Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $77,640 initial cash invested.
2.78%
Cash On Cash
7.12%
Cap Rate
1.2
DSCR
$2,589
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,409 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,409
Mortgage P&I
54%
$1,401
Property Taxes
1%
$27
Home Insurance
4%
$99
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285