Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.28% first-year return on $78,942 initial cash invested.
11.28%
Cash On Cash
9.73%
Cap Rate
1.61
DSCR
$3,802
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,802 income − $3,060 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$3,060
Mortgage P&I
38%
$1,458
Property Taxes
5%
$205
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418