Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $79,152 initial cash invested.
1.38%
Cash On Cash
6.94%
Cap Rate
1.14
DSCR
$2,895
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $2,804 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,804
Mortgage P&I
51%
$1,477
Property Taxes
8%
$238
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318