Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.85% first-year return on $78,417 initial cash invested.
5.85%
Cash On Cash
8.06%
Cap Rate
1.35
DSCR
$3,009
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $2,627 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$2,627
Mortgage P&I
48%
$1,430
Property Taxes
2%
$48
Home Insurance
3%
$102
HOA
1%
$25
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331