Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.04% first-year return on $78,816 initial cash invested.
5.04%
Cash On Cash
8.5%
Cap Rate
1.29
DSCR
$3,122
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $2,791 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,122
Total Expenses
$2,791
Mortgage P&I
51%
$1,595
Property Taxes
1%
$32
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343