Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.16% first-year return on $80,286 initial cash invested.
6.16%
Cash On Cash
8.6%
Cap Rate
1.35
DSCR
$3,378
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $2,966 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,286
Downpayment
20%
$59,320
Closing costs
1%
$2,966
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$2,966
Mortgage P&I
47%
$1,579
Property Taxes
4%
$132
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372