Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $78,942 initial cash invested.
7.69%
Cash On Cash
8.58%
Cap Rate
1.45
DSCR
$3,418
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$2,912
Mortgage P&I
42%
$1,433
Property Taxes
6%
$211
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376