Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $78,900 initial cash invested.
0.79%
Cash On Cash
6.87%
Cap Rate
1.11
DSCR
$2,902
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $2,850 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,902
Total Expenses
$2,850
Mortgage P&I
51%
$1,493
Property Taxes
9%
$269
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319