Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.92% first-year return on $78,228 initial cash invested.
6.92%
Cash On Cash
8.49%
Cap Rate
1.41
DSCR
$3,447
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,447 income − $2,996 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,447
Total Expenses
$2,996
Mortgage P&I
42%
$1,441
Property Taxes
8%
$278
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379