Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $78,690 initial cash invested.
4.47%
Cash On Cash
7.67%
Cap Rate
1.29
DSCR
$2,956
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $2,663 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$2,663
Mortgage P&I
49%
$1,435
Property Taxes
4%
$122
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325