Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $79,845 initial cash invested.
1.04%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$2,703
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,634 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,634
Mortgage P&I
54%
$1,470
Property Taxes
5%
$132
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297