Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $80,790 initial cash invested.
2.26%
Cash On Cash
7.65%
Cap Rate
1.16
DSCR
$2,913
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,761 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,913
Total Expenses
$2,761
Mortgage P&I
56%
$1,637
Property Taxes
1%
$28
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320