Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.37% first-year return on $78,795 initial cash invested.
9.37%
Cash On Cash
9.24%
Cap Rate
1.52
DSCR
$3,622
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $3,007 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$3,007
Mortgage P&I
41%
$1,470
Property Taxes
6%
$204
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398