Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.17% first-year return on $79,950 initial cash invested.
8.17%
Cash On Cash
8.74%
Cap Rate
1.48
DSCR
$3,880
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,336 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,880
Total Expenses
$3,336
Mortgage P&I
37%
$1,449
Property Taxes
12%
$465
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427