Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.87% first-year return on $80,769 initial cash invested.
4.87%
Cash On Cash
7.94%
Cap Rate
1.31
DSCR
$3,392
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $3,064 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$3,064
Mortgage P&I
45%
$1,514
Property Taxes
9%
$291
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373