Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.09% first-year return on $80,454 initial cash invested.
6.09%
Cash On Cash
8.93%
Cap Rate
1.33
DSCR
$3,594
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $3,186 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$3,186
Mortgage P&I
46%
$1,661
Property Taxes
6%
$225
Home Insurance
2%
$78
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395