Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.75% first-year return on $78,690 initial cash invested.
8.75%
Cash On Cash
9.18%
Cap Rate
1.48
DSCR
$3,614
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $3,040 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,614
Total Expenses
$3,040
Mortgage P&I
41%
$1,492
Property Taxes
6%
$217
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398