Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $80,664 initial cash invested.
4.31%
Cash On Cash
7.6%
Cap Rate
1.28
DSCR
$3,180
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $2,890 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$2,890
Mortgage P&I
46%
$1,472
Property Taxes
7%
$230
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350