Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.21% first-year return on $78,396 initial cash invested.
7.21%
Cash On Cash
9.05%
Cap Rate
1.39
DSCR
$3,436
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $2,965 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$2,965
Mortgage P&I
45%
$1,560
Property Taxes
4%
$137
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378