Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.1% first-year return on $80,580 initial cash invested.
1.1%
Cash On Cash
6.59%
Cap Rate
1.12
DSCR
$2,630
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,556 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,556
Mortgage P&I
55%
$1,457
Property Taxes
4%
$101
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289