Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3% first-year return on $78,459 initial cash invested.
3%
Cash On Cash
7.7%
Cap Rate
1.21
DSCR
$3,147
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $2,951 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,459
Downpayment
20%
$57,580
Closing costs
1%
$2,879
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$2,951
Mortgage P&I
48%
$1,525
Property Taxes
8%
$237
Home Insurance
3%
$102
HOA
1%
$17
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346