Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.46% first-year return on $78,690 initial cash invested.
2.46%
Cash On Cash
7.79%
Cap Rate
1.18
DSCR
$2,979
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,818 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,818
Mortgage P&I
54%
$1,597
Property Taxes
4%
$108
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328