Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.72% first-year return on $78,837 initial cash invested.
5.72%
Cash On Cash
8.26%
Cap Rate
1.34
DSCR
$3,270
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $2,894 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,837
Downpayment
20%
$57,940
Closing costs
1%
$2,897
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$2,894
Mortgage P&I
45%
$1,486
Property Taxes
6%
$191
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360