Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.01% first-year return on $77,052 initial cash invested.
6.01%
Cash On Cash
8.71%
Cap Rate
1.35
DSCR
$3,549
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $3,163 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,052
Downpayment
20%
$56,240
Closing costs
1%
$2,812
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,163
Mortgage P&I
43%
$1,513
Property Taxes
10%
$343
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390