Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $78,354 initial cash invested.
4.55%
Cash On Cash
7.87%
Cap Rate
1.29
DSCR
$3,080
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $2,783 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$2,783
Mortgage P&I
48%
$1,466
Property Taxes
4%
$128
Home Insurance
3%
$102
HOA
1%
$40
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339