Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.4% first-year return on $80,727 initial cash invested.
1.4%
Cash On Cash
7%
Cap Rate
1.15
DSCR
$3,216
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,122 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,122
Mortgage P&I
47%
$1,520
Property Taxes
12%
$400
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354