Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.13% first-year return on $79,509 initial cash invested.
1.13%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$3,156
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $3,081 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$3,081
Mortgage P&I
47%
$1,486
Property Taxes
13%
$418
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347