Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $80,790 initial cash invested.
2.99%
Cash On Cash
7.35%
Cap Rate
1.22
DSCR
$3,246
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,045 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$3,045
Mortgage P&I
46%
$1,500
Property Taxes
10%
$336
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357