Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $79,887 initial cash invested.
4.6%
Cash On Cash
7.76%
Cap Rate
1.3
DSCR
$3,327
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $3,021 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$3,021
Mortgage P&I
44%
$1,467
Property Taxes
9%
$292
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366