Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $80,517 initial cash invested.
4.47%
Cash On Cash
7.82%
Cap Rate
1.28
DSCR
$3,087
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,787 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,787
Mortgage P&I
49%
$1,518
Property Taxes
3%
$98
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340