Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.59% first-year return on $78,249 initial cash invested.
6.59%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$3,184
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,754 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$2,754
Mortgage P&I
45%
$1,424
Property Taxes
1%
$47
Home Insurance
3%
$106
HOA
3%
$95
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350