Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.91% first-year return on $80,748 initial cash invested.
6.91%
Cash On Cash
8.95%
Cap Rate
1.37
DSCR
$3,470
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $3,005 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,748
Downpayment
20%
$59,760
Closing costs
1%
$2,988
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$3,005
Mortgage P&I
47%
$1,624
Property Taxes
3%
$119
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382