Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $78,984 initial cash invested.
2.19%
Cash On Cash
7.14%
Cap Rate
1.18
DSCR
$2,872
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,728 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,984
Downpayment
20%
$58,080
Closing costs
1%
$2,904
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,728
Mortgage P&I
51%
$1,470
Property Taxes
6%
$177
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316