Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $78,816 initial cash invested.
1.16%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$2,853
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,777 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,777
Mortgage P&I
51%
$1,455
Property Taxes
9%
$250
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314