Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.36% first-year return on $78,627 initial cash invested.
8.36%
Cash On Cash
9.16%
Cap Rate
1.46
DSCR
$3,574
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $3,026 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$3,026
Mortgage P&I
42%
$1,512
Property Taxes
5%
$196
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393