Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $78,879 initial cash invested.
8.02%
Cash On Cash
9.07%
Cap Rate
1.48
DSCR
$4,516
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $3,989 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,516
Total Expenses
$3,989
Mortgage P&I
33%
$1,482
Property Taxes
8%
$352
Home Insurance
2%
$105
HOA
11%
$514
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497