Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.67% first-year return on $76,653 initial cash invested.
7.67%
Cash On Cash
8.66%
Cap Rate
1.45
DSCR
$3,302
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $2,812 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$2,812
Mortgage P&I
42%
$1,394
Property Taxes
6%
$196
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363