Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.87% first-year return on $78,690 initial cash invested.
5.87%
Cash On Cash
8.14%
Cap Rate
1.36
DSCR
$3,406
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,021 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,406
Total Expenses
$3,021
Mortgage P&I
42%
$1,439
Property Taxes
9%
$323
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375