Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.38% first-year return on $78,900 initial cash invested.
16.38%
Cash On Cash
11.18%
Cap Rate
1.86
DSCR
$4,338
Rent
$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $3,261 expenses = $1,077 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,338
Total Expenses
$3,261
Mortgage P&I
33%
$1,451
Property Taxes
5%
$232
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477