Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $78,711 initial cash invested.
1.65%
Cash On Cash
6.9%
Cap Rate
1.15
DSCR
$2,712
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,604 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,604
Mortgage P&I
53%
$1,447
Property Taxes
5%
$136
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298