Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $79,782 initial cash invested.
3.14%
Cash On Cash
7.25%
Cap Rate
1.23
DSCR
$3,117
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $2,908 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$2,908
Mortgage P&I
46%
$1,443
Property Taxes
10%
$301
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343