Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $78,900 initial cash invested.
1.14%
Cash On Cash
6.68%
Cap Rate
1.13
DSCR
$2,622
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,547 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,622
Total Expenses
$2,547
Mortgage P&I
55%
$1,434
Property Taxes
4%
$100
Home Insurance
4%
$108
HOA
1%
$13
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288