Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.64% first-year return on $58,780 initial cash invested.
11.64%
Cash On Cash
9.26%
Cap Rate
1.5
DSCR
$3,819
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,249 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,780
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,819
Total Expenses
$3,249
Mortgage P&I
38%
$1,437
Property Taxes
12%
$443
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420