Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.63% first-year return on $78,879 initial cash invested.
1.63%
Cash On Cash
7.73%
Cap Rate
1.14
DSCR
$3,028
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $2,921 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,028
Total Expenses
$2,921
Mortgage P&I
54%
$1,640
Property Taxes
5%
$150
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333