Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.24% first-year return on $78,879 initial cash invested.
19.24%
Cash On Cash
12.07%
Cap Rate
2
DSCR
$4,836
Rent
$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $3,571 expenses = $1,265 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$3,571
Mortgage P&I
30%
$1,459
Property Taxes
8%
$367
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532