Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.94% first-year return on $79,908 initial cash invested.
4.94%
Cash On Cash
8.01%
Cap Rate
1.31
DSCR
$3,346
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,017 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,908
Downpayment
20%
$58,960
Closing costs
1%
$2,948
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,017
Mortgage P&I
45%
$1,505
Property Taxes
8%
$256
Home Insurance
3%
$105
HOA
0%
$13
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368