Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.92% first-year return on $78,396 initial cash invested.
8.92%
Cash On Cash
9.1%
Cap Rate
1.49
DSCR
$3,460
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $2,877 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$2,877
Mortgage P&I
42%
$1,460
Property Taxes
4%
$136
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381