Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.9% first-year return on $78,879 initial cash invested.
4.9%
Cash On Cash
7.67%
Cap Rate
1.32
DSCR
$3,208
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $2,886 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$2,886
Mortgage P&I
44%
$1,402
Property Taxes
9%
$292
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353