Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.59% first-year return on $78,879 initial cash invested.
3.59%
Cash On Cash
7.61%
Cap Rate
1.24
DSCR
$3,108
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $2,872 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$2,872
Mortgage P&I
48%
$1,479
Property Taxes
8%
$239
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342