Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.18% first-year return on $78,900 initial cash invested.
12.18%
Cash On Cash
9.96%
Cap Rate
1.66
DSCR
$3,980
Rent
$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $3,179 expenses = $801 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,980
Total Expenses
$3,179
Mortgage P&I
36%
$1,446
Property Taxes
7%
$278
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438