Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.89% first-year return on $78,963 initial cash invested.
3.89%
Cash On Cash
7.92%
Cap Rate
1.25
DSCR
$3,186
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $2,930 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,963
Downpayment
20%
$58,060
Closing costs
1%
$2,903
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$2,930
Mortgage P&I
48%
$1,532
Property Taxes
7%
$211
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350