Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.12% first-year return on $78,690 initial cash invested.
2.12%
Cash On Cash
7.4%
Cap Rate
1.17
DSCR
$3,064
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,925 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,925
Mortgage P&I
50%
$1,521
Property Taxes
8%
$260
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337