Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.37% first-year return on $78,291 initial cash invested.
8.37%
Cash On Cash
8.99%
Cap Rate
1.49
DSCR
$4,106
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $3,560 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$3,560
Mortgage P&I
35%
$1,442
Property Taxes
15%
$600
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452