Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.65% first-year return on $78,480 initial cash invested.
3.65%
Cash On Cash
7.63%
Cap Rate
1.25
DSCR
$3,152
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,913 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$2,913
Mortgage P&I
47%
$1,467
Property Taxes
9%
$269
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347