Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.54% first-year return on $79,824 initial cash invested.
2.54%
Cash On Cash
7.32%
Cap Rate
1.19
DSCR
$2,950
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $2,781 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$2,781
Mortgage P&I
51%
$1,508
Property Taxes
5%
$137
Home Insurance
4%
$105
HOA
1%
$29
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324