Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $80,118 initial cash invested.
5.03%
Cash On Cash
8.05%
Cap Rate
1.31
DSCR
$3,248
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $2,912 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,118
Downpayment
20%
$59,160
Closing costs
1%
$2,958
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$2,912
Mortgage P&I
47%
$1,518
Property Taxes
6%
$185
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357