Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.3% first-year return on $78,942 initial cash invested.
13.3%
Cash On Cash
10.04%
Cap Rate
1.74
DSCR
$4,054
Rent
$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $3,179 expenses = $875 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$3,179
Mortgage P&I
34%
$1,392
Property Taxes
8%
$304
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446