Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.18% first-year return on $80,832 initial cash invested.
5.18%
Cash On Cash
7.87%
Cap Rate
1.32
DSCR
$3,092
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $2,743 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,832
Downpayment
20%
$59,840
Closing costs
1%
$2,992
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$2,743
Mortgage P&I
48%
$1,489
Property Taxes
2%
$50
Home Insurance
4%
$122
HOA
1%
$30
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340