Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8% first-year return on $79,929 initial cash invested.
8%
Cash On Cash
8.72%
Cap Rate
1.47
DSCR
$3,880
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,347 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$3,347
Mortgage P&I
37%
$1,454
Property Taxes
12%
$471
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427