Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.83% first-year return on $80,097 initial cash invested.
2.83%
Cash On Cash
7.54%
Cap Rate
1.21
DSCR
$3,213
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $3,024 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$3,024
Mortgage P&I
48%
$1,541
Property Taxes
9%
$285
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353