Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $80,454 initial cash invested.
3.95%
Cash On Cash
7.79%
Cap Rate
1.26
DSCR
$3,396
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $3,131 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,131
Mortgage P&I
45%
$1,529
Property Taxes
10%
$341
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374