Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $77,073 initial cash invested.
3.41%
Cash On Cash
7.47%
Cap Rate
1.24
DSCR
$3,002
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,783 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,783
Mortgage P&I
47%
$1,413
Property Taxes
8%
$229
Home Insurance
3%
$100
HOA
1%
$21
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330