Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.79% first-year return on $78,879 initial cash invested.
8.79%
Cash On Cash
8.85%
Cap Rate
1.49
DSCR
$3,228
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,650 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$2,650
Mortgage P&I
44%
$1,430
Property Taxes
1%
$19
Home Insurance
3%
$102
HOA
0%
$2
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355