Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.93% first-year return on $76,758 initial cash invested.
5.93%
Cash On Cash
8.19%
Cap Rate
1.36
DSCR
$3,087
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,708 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,758
Downpayment
20%
$55,960
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,708
Mortgage P&I
46%
$1,407
Property Taxes
5%
$150
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340