Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $78,522 initial cash invested.
2.25%
Cash On Cash
7.33%
Cap Rate
1.18
DSCR
$3,130
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,983 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$2,983
Mortgage P&I
48%
$1,488
Property Taxes
11%
$347
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344