Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.12% first-year return on $78,522 initial cash invested.
9.12%
Cash On Cash
9.19%
Cap Rate
1.5
DSCR
$3,536
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $2,939 expenses = $597 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$2,939
Mortgage P&I
42%
$1,469
Property Taxes
5%
$167
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389