Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.19% first-year return on $76,275 initial cash invested.
5.19%
Cash On Cash
8.16%
Cap Rate
1.31
DSCR
$2,924
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,594 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,594
Mortgage P&I
49%
$1,440
Property Taxes
2%
$61
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322