Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $78,333 initial cash invested.
2.67%
Cash On Cash
7.57%
Cap Rate
1.21
DSCR
$3,442
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $3,268 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$3,268
Mortgage P&I
44%
$1,500
Property Taxes
14%
$495
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379