Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.8% first-year return on $79,446 initial cash invested.
6.8%
Cash On Cash
8.4%
Cap Rate
1.42
DSCR
$3,819
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,369 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$3,369
Mortgage P&I
38%
$1,446
Property Taxes
10%
$397
Home Insurance
3%
$105
HOA
3%
$122
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420