Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.48% first-year return on $79,948 initial cash invested.
8.48%
Cash On Cash
8.75%
Cap Rate
1.48
DSCR
$3,290
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $2,725 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,948
Downpayment
20%
$58,998
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$2,725
Mortgage P&I
44%
$1,455
Property Taxes
1%
$39
Home Insurance
3%
$103
HOA
0%
$8
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362