Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.48% first-year return on $80,097 initial cash invested.
3.48%
Cash On Cash
7.5%
Cap Rate
1.24
DSCR
$3,267
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $3,035 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,267
Total Expenses
$3,035
Mortgage P&I
45%
$1,484
Property Taxes
10%
$335
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359