Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.86% first-year return on $78,480 initial cash invested.
2.86%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$3,446
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $3,259 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$3,259
Mortgage P&I
41%
$1,424
Property Taxes
17%
$569
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379