Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.17% first-year return on $80,139 initial cash invested.
5.17%
Cash On Cash
8.1%
Cap Rate
1.31
DSCR
$3,190
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $2,845 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$2,845
Mortgage P&I
48%
$1,525
Property Taxes
4%
$112
Home Insurance
3%
$105
HOA
1%
$17
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351