Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $78,501 initial cash invested.
2.71%
Cash On Cash
7.26%
Cap Rate
1.21
DSCR
$3,078
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,901 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,901
Mortgage P&I
47%
$1,444
Property Taxes
10%
$304
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339