Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.74% first-year return on $78,186 initial cash invested.
3.74%
Cash On Cash
7.67%
Cap Rate
1.25
DSCR
$3,016
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,772 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,186
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$2,772
Mortgage P&I
49%
$1,467
Property Taxes
6%
$177
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332