Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $79,110 initial cash invested.
3.22%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$3,236
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $3,024 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$3,024
Mortgage P&I
45%
$1,450
Property Taxes
9%
$307
Home Insurance
3%
$105
HOA
2%
$63
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356