Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.7% first-year return on $79,950 initial cash invested.
7.7%
Cash On Cash
9.25%
Cap Rate
1.41
DSCR
$3,633
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $3,120 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$3,120
Mortgage P&I
44%
$1,616
Property Taxes
5%
$166
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400