Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $80,790 initial cash invested.
2.15%
Cash On Cash
7.11%
Cap Rate
1.19
DSCR
$3,316
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,171 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$3,171
Mortgage P&I
45%
$1,493
Property Taxes
13%
$417
Home Insurance
3%
$105
HOA
1%
$28
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365