Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.8% first-year return on $77,997 initial cash invested.
4.8%
Cash On Cash
7.99%
Cap Rate
1.29
DSCR
$2,948
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $2,636 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$2,636
Mortgage P&I
50%
$1,472
Property Taxes
2%
$57
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324