Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.09% first-year return on $78,669 initial cash invested.
5.09%
Cash On Cash
8.43%
Cap Rate
1.3
DSCR
$3,394
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $3,060 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$3,060
Mortgage P&I
46%
$1,559
Property Taxes
7%
$242
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373