Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.25% first-year return on $78,396 initial cash invested.
9.25%
Cash On Cash
9.25%
Cap Rate
1.51
DSCR
$3,630
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $3,026 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$3,026
Mortgage P&I
40%
$1,468
Property Taxes
5%
$192
Home Insurance
3%
$103
HOA
1%
$29
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399