Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.97% first-year return on $78,900 initial cash invested.
8.97%
Cash On Cash
9.02%
Cap Rate
1.5
DSCR
$3,340
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $2,750 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$2,750
Mortgage P&I
44%
$1,457
Property Taxes
2%
$52
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367