Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.66% first-year return on $77,430 initial cash invested.
5.66%
Cash On Cash
8.48%
Cap Rate
1.33
DSCR
$3,292
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $2,927 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$2,927
Mortgage P&I
46%
$1,504
Property Taxes
4%
$139
Home Insurance
3%
$99
HOA
2%
$65
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362