Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $78,816 initial cash invested.
3.43%
Cash On Cash
7.28%
Cap Rate
1.24
DSCR
$2,860
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$2,635
Mortgage P&I
50%
$1,419
Property Taxes
5%
$148
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315