Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.61% first-year return on $79,194 initial cash invested.
7.61%
Cash On Cash
8.65%
Cap Rate
1.43
DSCR
$3,212
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $2,710 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,194
Downpayment
20%
$58,280
Closing costs
1%
$2,914
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$2,710
Mortgage P&I
46%
$1,471
Property Taxes
1%
$45
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353