Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.87% first-year return on $80,853 initial cash invested.
4.87%
Cash On Cash
8.14%
Cap Rate
1.3
DSCR
$3,573
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $3,245 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,853
Downpayment
20%
$59,860
Closing costs
1%
$2,993
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,245
Mortgage P&I
44%
$1,560
Property Taxes
9%
$321
Home Insurance
3%
$107
HOA
1%
$42
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393