Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.8% first-year return on $78,249 initial cash invested.
3.8%
Cash On Cash
7.56%
Cap Rate
1.27
DSCR
$3,378
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,130 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,130
Mortgage P&I
42%
$1,425
Property Taxes
14%
$461
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372