Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $78,417 initial cash invested.
2.6%
Cash On Cash
7.42%
Cap Rate
1.2
DSCR
$3,188
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,018 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,018
Mortgage P&I
46%
$1,480
Property Taxes
11%
$352
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351