Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $78,963 initial cash invested.
1.29%
Cash On Cash
6.77%
Cap Rate
1.14
DSCR
$2,796
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,711 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,963
Downpayment
20%
$58,060
Closing costs
1%
$2,903
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,711
Mortgage P&I
52%
$1,441
Property Taxes
7%
$196
Home Insurance
4%
$105
HOA
1%
$17
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308