Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.88% first-year return on $78,879 initial cash invested.
6.88%
Cash On Cash
8.91%
Cap Rate
1.39
DSCR
$3,788
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,336 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,788
Total Expenses
$3,336
Mortgage P&I
41%
$1,548
Property Taxes
10%
$396
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417