Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.19% first-year return on $78,879 initial cash invested.
12.19%
Cash On Cash
9.87%
Cap Rate
1.68
DSCR
$4,122
Rent
$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $3,321 expenses = $801 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$3,321
Mortgage P&I
34%
$1,418
Property Taxes
10%
$396
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453