Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.92% first-year return on $78,900 initial cash invested.
2.92%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$3,454
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $3,262 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$3,262
Mortgage P&I
42%
$1,463
Property Taxes
15%
$523
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380