Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.99% first-year return on $77,115 initial cash invested.
8.99%
Cash On Cash
8.99%
Cap Rate
1.51
DSCR
$3,278
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $2,700 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$2,700
Mortgage P&I
43%
$1,400
Property Taxes
2%
$81
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361