Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.9% first-year return on $75,960 initial cash invested.
7.9%
Cash On Cash
8.84%
Cap Rate
1.47
DSCR
$3,830
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $3,330 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$3,330
Mortgage P&I
36%
$1,381
Property Taxes
14%
$543
Home Insurance
3%
$98
HOA
0%
$6
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421