Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.61% first-year return on $78,879 initial cash invested.
7.61%
Cash On Cash
8.72%
Cap Rate
1.44
DSCR
$3,522
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $3,022 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$3,022
Mortgage P&I
42%
$1,466
Property Taxes
7%
$256
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387