Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $78,438 initial cash invested.
4.93%
Cash On Cash
7.8%
Cap Rate
1.31
DSCR
$3,152
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,830 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$2,830
Mortgage P&I
45%
$1,423
Property Taxes
7%
$234
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347