Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.59% first-year return on $79,026 initial cash invested.
5.59%
Cash On Cash
8.19%
Cap Rate
1.34
DSCR
$3,490
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $3,122 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$3,122
Mortgage P&I
42%
$1,476
Property Taxes
11%
$370
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384