Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $78,186 initial cash invested.
5.79%
Cash On Cash
8.51%
Cap Rate
1.33
DSCR
$3,220
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $2,843 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,186
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$2,843
Mortgage P&I
47%
$1,527
Property Taxes
3%
$95
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354