Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.8% first-year return on $78,900 initial cash invested.
14.8%
Cash On Cash
10.87%
Cap Rate
1.78
DSCR
$4,407
Rent
$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $3,434 expenses = $973 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,407
Total Expenses
$3,434
Mortgage P&I
34%
$1,478
Property Taxes
8%
$356
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485