Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.62% first-year return on $78,984 initial cash invested.
4.62%
Cash On Cash
7.79%
Cap Rate
1.31
DSCR
$3,558
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,254 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,984
Downpayment
20%
$58,080
Closing costs
1%
$2,904
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,254
Mortgage P&I
40%
$1,438
Property Taxes
14%
$513
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391