Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.47% first-year return on $79,950 initial cash invested.
0.47%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$3,036
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $3,005 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,036
Total Expenses
$3,005
Mortgage P&I
48%
$1,471
Property Taxes
13%
$400
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334