Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $76,380 initial cash invested.
3.9%
Cash On Cash
7.66%
Cap Rate
1.27
DSCR
$3,268
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $3,020 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$3,020
Mortgage P&I
43%
$1,395
Property Taxes
11%
$362
Home Insurance
3%
$98
HOA
2%
$54
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359