Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.57% first-year return on $78,354 initial cash invested.
6.57%
Cash On Cash
8.2%
Cap Rate
1.4
DSCR
$3,176
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $2,747 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$2,747
Mortgage P&I
44%
$1,407
Property Taxes
5%
$159
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349