Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.33% first-year return on $78,249 initial cash invested.
1.33%
Cash On Cash
7.52%
Cap Rate
1.13
DSCR
$3,154
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $3,067 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,067
Mortgage P&I
50%
$1,585
Property Taxes
9%
$269
Home Insurance
3%
$101
HOA
1%
$40
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347