Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $78,459 initial cash invested.
2.84%
Cash On Cash
7.74%
Cap Rate
1.21
DSCR
$3,380
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,194 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,459
Downpayment
20%
$57,580
Closing costs
1%
$2,879
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,194
Mortgage P&I
45%
$1,535
Property Taxes
12%
$402
Home Insurance
3%
$102
HOA
0%
$6
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372