Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $80,685 initial cash invested.
1.32%
Cash On Cash
6.97%
Cap Rate
1.15
DSCR
$3,568
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,479 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,479
Mortgage P&I
42%
$1,501
Property Taxes
17%
$621
Home Insurance
3%
$104
HOA
1%
$40
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392