Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.04% first-year return on $78,417 initial cash invested.
9.04%
Cash On Cash
9.22%
Cap Rate
1.5
DSCR
$3,658
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,067 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$3,067
Mortgage P&I
40%
$1,473
Property Taxes
5%
$176
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402