Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $78,879 initial cash invested.
3.29%
Cash On Cash
7.36%
Cap Rate
1.24
DSCR
$3,174
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $2,958 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,174
Total Expenses
$2,958
Mortgage P&I
45%
$1,436
Property Taxes
11%
$340
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349