Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $78,753 initial cash invested.
2.8%
Cash On Cash
7.41%
Cap Rate
1.22
DSCR
$3,442
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $3,258 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$3,258
Mortgage P&I
43%
$1,465
Property Taxes
15%
$500
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379