Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.52% first-year return on $78,879 initial cash invested.
7.52%
Cash On Cash
8.79%
Cap Rate
1.43
DSCR
$3,586
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,092 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,092
Mortgage P&I
41%
$1,487
Property Taxes
7%
$264
Home Insurance
3%
$102
HOA
1%
$21
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394