Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.85% first-year return on $79,635 initial cash invested.
8.85%
Cash On Cash
9.22%
Cap Rate
1.49
DSCR
$3,910
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $3,323 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$3,323
Mortgage P&I
39%
$1,511
Property Taxes
6%
$239
Home Insurance
3%
$103
HOA
4%
$142
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430