Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.54% first-year return on $78,333 initial cash invested.
6.54%
Cash On Cash
8.45%
Cap Rate
1.38
DSCR
$3,228
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,801 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$2,801
Mortgage P&I
45%
$1,468
Property Taxes
4%
$132
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355