Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.65% first-year return on $78,879 initial cash invested.
11.65%
Cash On Cash
9.88%
Cap Rate
1.64
DSCR
$4,164
Rent
$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $3,398 expenses = $766 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$3,398
Mortgage P&I
35%
$1,454
Property Taxes
10%
$425
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458