Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.49% first-year return on $77,535 initial cash invested.
9.49%
Cash On Cash
9.15%
Cap Rate
1.55
DSCR
$3,892
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $3,279 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$3,279
Mortgage P&I
36%
$1,393
Property Taxes
12%
$471
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428