Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.98% first-year return on $79,950 initial cash invested.
8.98%
Cash On Cash
9.13%
Cap Rate
1.52
DSCR
$4,239
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $3,641 expenses = $598 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
$4,239
Total Expenses
$3,641
Mortgage P&I
35%
$1,477
Property Taxes
15%
$619
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466