Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $80,160 initial cash invested.
1.05%
Cash On Cash
7.18%
Cap Rate
1.13
DSCR
$3,288
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $3,218 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$3,218
Mortgage P&I
48%
$1,570
Property Taxes
13%
$424
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362