Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.02% first-year return on $79,656 initial cash invested.
9.02%
Cash On Cash
9.09%
Cap Rate
1.51
DSCR
$3,818
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $3,219 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$3,219
Mortgage P&I
39%
$1,472
Property Taxes
6%
$240
Home Insurance
3%
$105
HOA
3%
$103
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420