Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.61% first-year return on $78,984 initial cash invested.
1.61%
Cash On Cash
7.07%
Cap Rate
1.15
DSCR
$3,087
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,981 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,984
Downpayment
20%
$58,080
Closing costs
1%
$2,904
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,981
Mortgage P&I
48%
$1,481
Property Taxes
11%
$347
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340