Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.13% first-year return on $79,677 initial cash invested.
4.13%
Cash On Cash
7.6%
Cap Rate
1.27
DSCR
$3,020
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $2,746 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$2,746
Mortgage P&I
49%
$1,466
Property Taxes
4%
$134
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332