Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.58% first-year return on $80,601 initial cash invested.
6.58%
Cash On Cash
8.72%
Cap Rate
1.37
DSCR
$3,675
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $3,233 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$3,233
Mortgage P&I
43%
$1,578
Property Taxes
8%
$298
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404