Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $80,181 initial cash invested.
1.41%
Cash On Cash
7.44%
Cap Rate
1.13
DSCR
$3,046
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $2,952 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$2,952
Mortgage P&I
53%
$1,621
Property Taxes
6%
$190
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335