Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $78,354 initial cash invested.
1.29%
Cash On Cash
7.63%
Cap Rate
1.13
DSCR
$3,224
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $3,140 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,224
Total Expenses
$3,140
Mortgage P&I
50%
$1,614
Property Taxes
11%
$341
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355