Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.64% first-year return on $78,627 initial cash invested.
8.64%
Cash On Cash
9.31%
Cap Rate
1.47
DSCR
$3,844
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $3,278 expenses = $566 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$3,278
Mortgage P&I
40%
$1,521
Property Taxes
9%
$345
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423