Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.19% first-year return on $78,249 initial cash invested.
7.19%
Cash On Cash
8.49%
Cap Rate
1.43
DSCR
$3,452
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $2,983 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,452
Total Expenses
$2,983
Mortgage P&I
41%
$1,424
Property Taxes
8%
$270
Home Insurance
3%
$107
HOA
0%
$8
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380