Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.78% first-year return on $78,144 initial cash invested.
3.78%
Cash On Cash
7.58%
Cap Rate
1.25
DSCR
$2,970
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $2,724 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$2,724
Mortgage P&I
49%
$1,444
Property Taxes
6%
$168
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327