Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.84% first-year return on $76,611 initial cash invested.
6.84%
Cash On Cash
8.56%
Cap Rate
1.4
DSCR
$3,202
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $2,765 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,611
Downpayment
20%
$55,820
Closing costs
1%
$2,791
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$2,765
Mortgage P&I
45%
$1,426
Property Taxes
4%
$114
Home Insurance
3%
$100
HOA
1%
$37
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352