Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.9% first-year return on $78,669 initial cash invested.
9.9%
Cash On Cash
9.36%
Cap Rate
1.54
DSCR
$3,483
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $2,834 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$2,834
Mortgage P&I
42%
$1,466
Property Taxes
2%
$83
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383