Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $79,467 initial cash invested.
5.32%
Cash On Cash
8.11%
Cap Rate
1.33
DSCR
$3,441
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $3,089 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$3,089
Mortgage P&I
43%
$1,489
Property Taxes
9%
$324
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379