Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $78,942 initial cash invested.
1.96%
Cash On Cash
7.75%
Cap Rate
1.16
DSCR
$3,378
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,249 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,249
Mortgage P&I
48%
$1,610
Property Taxes
8%
$276
Home Insurance
3%
$105
HOA
3%
$110
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372