Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.14% first-year return on $78,585 initial cash invested.
6.14%
Cash On Cash
8.43%
Cap Rate
1.36
DSCR
$3,388
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $2,986 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$2,986
Mortgage P&I
44%
$1,489
Property Taxes
7%
$236
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373