Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $80,034 initial cash invested.
0.34%
Cash On Cash
6.45%
Cap Rate
1.09
DSCR
$2,556
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,533 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,034
Downpayment
20%
$59,080
Closing costs
1%
$2,954
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,533
Mortgage P&I
57%
$1,463
Property Taxes
4%
$94
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281