Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $76,779 initial cash invested.
8.5%
Cash On Cash
8.83%
Cap Rate
1.48
DSCR
$3,124
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $2,580 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,124
Total Expenses
$2,580
Mortgage P&I
45%
$1,391
Property Taxes
0%
$3
Home Insurance
3%
$98
HOA
1%
$25
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344