Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.71% first-year return on $79,719 initial cash invested.
5.71%
Cash On Cash
8.23%
Cap Rate
1.35
DSCR
$3,507
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $3,128 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$3,128
Mortgage P&I
43%
$1,497
Property Taxes
7%
$238
Home Insurance
3%
$105
HOA
3%
$96
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386