Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $78,354 initial cash invested.
7.35%
Cash On Cash
8.55%
Cap Rate
1.45
DSCR
$3,867
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,387 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,387
Mortgage P&I
37%
$1,413
Property Taxes
15%
$564
Home Insurance
2%
$95
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425