Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.06% first-year return on $76,779 initial cash invested.
8.06%
Cash On Cash
8.9%
Cap Rate
1.46
DSCR
$3,531
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $3,015 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$3,015
Mortgage P&I
40%
$1,420
Property Taxes
8%
$297
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388