Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $79,824 initial cash invested.
6.27%
Cash On Cash
8.18%
Cap Rate
1.37
DSCR
$3,022
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $2,605 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$2,605
Mortgage P&I
49%
$1,469
Property Taxes
0%
$5
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332