Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $78,732 initial cash invested.
1.25%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$2,750
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $2,668 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,732
Downpayment
20%
$57,840
Closing costs
1%
$2,892
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$2,668
Mortgage P&I
53%
$1,452
Property Taxes
6%
$163
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302