Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.59% first-year return on $78,564 initial cash invested.
7.59%
Cash On Cash
8.66%
Cap Rate
1.46
DSCR
$3,876
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $3,379 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,564
Downpayment
20%
$57,680
Closing costs
1%
$2,884
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$3,379
Mortgage P&I
37%
$1,430
Property Taxes
14%
$536
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426