Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.39% first-year return on $78,879 initial cash invested.
9.39%
Cash On Cash
9.35%
Cap Rate
1.52
DSCR
$3,927
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $3,310 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,927
Total Expenses
$3,310
Mortgage P&I
38%
$1,486
Property Taxes
10%
$387
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432