Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $78,816 initial cash invested.
1.78%
Cash On Cash
7.18%
Cap Rate
1.15
DSCR
$2,868
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $2,751 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,751
Mortgage P&I
52%
$1,500
Property Taxes
5%
$147
Home Insurance
4%
$102
HOA
1%
$27
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315