Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.44% first-year return on $79,845 initial cash invested.
9.44%
Cash On Cash
9.22%
Cap Rate
1.53
DSCR
$3,795
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $3,167 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$3,167
Mortgage P&I
39%
$1,482
Property Taxes
8%
$290
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417