Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.01% first-year return on $78,081 initial cash invested.
7.01%
Cash On Cash
8.43%
Cap Rate
1.41
DSCR
$3,126
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $2,670 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$2,670
Mortgage P&I
46%
$1,430
Property Taxes
2%
$75
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344