Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.06% first-year return on $77,220 initial cash invested.
6.06%
Cash On Cash
8.25%
Cap Rate
1.36
DSCR
$2,944
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $2,554 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,554
Mortgage P&I
49%
$1,430
Property Taxes
1%
$24
Home Insurance
3%
$99
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324