Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.56% first-year return on $79,215 initial cash invested.
3.56%
Cash On Cash
7.36%
Cap Rate
1.24
DSCR
$2,896
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,661 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,661
Mortgage P&I
50%
$1,436
Property Taxes
3%
$73
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319