Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.33% first-year return on $77,955 initial cash invested.
8.33%
Cash On Cash
8.9%
Cap Rate
1.46
DSCR
$3,194
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $2,653 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,955
Downpayment
20%
$57,100
Closing costs
1%
$2,855
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$2,653
Mortgage P&I
45%
$1,448
Property Taxes
0%
$3
Home Insurance
3%
$101
HOA
0%
$15
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351