Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.78% first-year return on $79,950 initial cash invested.
6.78%
Cash On Cash
8.44%
Cap Rate
1.4
DSCR
$3,450
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $2,998 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,450
Total Expenses
$2,998
Mortgage P&I
43%
$1,484
Property Taxes
6%
$206
Home Insurance
3%
$104
HOA
1%
$30
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380