Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.31% first-year return on $78,900 initial cash invested.
1.31%
Cash On Cash
7.51%
Cap Rate
1.13
DSCR
$3,002
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,916 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,002
Total Expenses
$2,916
Mortgage P&I
54%
$1,609
Property Taxes
6%
$185
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330