Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.43% first-year return on $80,811 initial cash invested.
8.43%
Cash On Cash
8.78%
Cap Rate
1.48
DSCR
$3,540
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $2,972 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,811
Downpayment
20%
$59,820
Closing costs
1%
$2,991
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$2,972
Mortgage P&I
42%
$1,479
Property Taxes
5%
$177
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389