Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.05% first-year return on $80,181 initial cash invested.
7.05%
Cash On Cash
8.84%
Cap Rate
1.39
DSCR
$3,570
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $3,099 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$3,099
Mortgage P&I
44%
$1,568
Property Taxes
6%
$212
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393