Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $78,375 initial cash invested.
0.8%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$3,159
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,107 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,375
Downpayment
20%
$57,500
Closing costs
1%
$2,875
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$3,107
Mortgage P&I
45%
$1,426
Property Taxes
15%
$473
Home Insurance
3%
$101
HOA
1%
$34
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347