Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.06% first-year return on $79,908 initial cash invested.
7.06%
Cash On Cash
8.6%
Cap Rate
1.42
DSCR
$3,867
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,397 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,908
Downpayment
20%
$58,960
Closing costs
1%
$2,948
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,397
Mortgage P&I
38%
$1,487
Property Taxes
13%
$490
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425