Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $78,627 initial cash invested.
5.86%
Cash On Cash
8.48%
Cap Rate
1.35
DSCR
$3,512
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $3,128 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,128
Mortgage P&I
43%
$1,516
Property Taxes
10%
$363
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386