Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $80,790 initial cash invested.
3.18%
Cash On Cash
7.89%
Cap Rate
1.22
DSCR
$3,363
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $3,149 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,149
Mortgage P&I
48%
$1,617
Property Taxes
8%
$279
Home Insurance
3%
$105
HOA
0%
$3
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370