Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.11% first-year return on $78,249 initial cash invested.
8.11%
Cash On Cash
8.93%
Cap Rate
1.47
DSCR
$3,753
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $3,224 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$3,224
Mortgage P&I
39%
$1,457
Property Taxes
11%
$407
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413