Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.42% first-year return on $78,942 initial cash invested.
11.42%
Cash On Cash
9.56%
Cap Rate
1.63
DSCR
$3,543
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $2,792 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$2,792
Mortgage P&I
40%
$1,418
Property Taxes
2%
$64
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390