Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $79,950 initial cash invested.
2.18%
Cash On Cash
7.18%
Cap Rate
1.17
DSCR
$2,838
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,693 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,838
Total Expenses
$2,693
Mortgage P&I
53%
$1,507
Property Taxes
4%
$102
Home Insurance
4%
$103
HOA
1%
$15
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312