Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.23% first-year return on $76,149 initial cash invested.
8.23%
Cash On Cash
8.84%
Cap Rate
1.47
DSCR
$3,308
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $2,786 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$2,786
Mortgage P&I
42%
$1,386
Property Taxes
5%
$178
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364