Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.25% first-year return on $78,291 initial cash invested.
4.25%
Cash On Cash
8.01%
Cap Rate
1.26
DSCR
$3,000
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,723 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,000
Total Expenses
$2,723
Mortgage P&I
51%
$1,520
Property Taxes
4%
$111
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330