Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.89% first-year return on $78,753 initial cash invested.
3.89%
Cash On Cash
7.37%
Cap Rate
1.27
DSCR
$3,141
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $2,886 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$2,886
Mortgage P&I
44%
$1,395
Property Taxes
10%
$299
Home Insurance
3%
$102
HOA
1%
$21
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346