Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.06% first-year return on $78,900 initial cash invested.
8.06%
Cash On Cash
8.97%
Cap Rate
1.46
DSCR
$3,818
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $3,288 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$3,288
Mortgage P&I
39%
$1,485
Property Taxes
11%
$402
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420