Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.91% first-year return on $78,732 initial cash invested.
5.91%
Cash On Cash
8.24%
Cap Rate
1.35
DSCR
$3,090
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $2,702 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,732
Downpayment
20%
$57,840
Closing costs
1%
$2,892
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$2,702
Mortgage P&I
48%
$1,474
Property Taxes
2%
$73
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340