Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.23% first-year return on $79,509 initial cash invested.
7.23%
Cash On Cash
8.56%
Cap Rate
1.42
DSCR
$3,603
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,124 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,603
Total Expenses
$3,124
Mortgage P&I
41%
$1,466
Property Taxes
5%
$179
Home Insurance
3%
$103
HOA
4%
$152
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396