Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.87% first-year return on $78,165 initial cash invested.
4.87%
Cash On Cash
8.33%
Cap Rate
1.31
DSCR
$3,831
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $3,514 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$3,514
Mortgage P&I
40%
$1,518
Property Taxes
15%
$589
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421