Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.94% first-year return on $79,215 initial cash invested.
5.94%
Cash On Cash
8.47%
Cap Rate
1.34
DSCR
$3,333
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $2,941 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$2,941
Mortgage P&I
46%
$1,532
Property Taxes
6%
$188
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367