Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.94% first-year return on $79,950 initial cash invested.
2.94%
Cash On Cash
7.34%
Cap Rate
1.2
DSCR
$2,727
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,531 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,531
Mortgage P&I
55%
$1,499
Property Taxes
0%
$2
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300