Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $79,950 initial cash invested.
7.88%
Cash On Cash
8.68%
Cap Rate
1.46
DSCR
$3,638
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,113 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,638
Total Expenses
$3,113
Mortgage P&I
40%
$1,464
Property Taxes
8%
$308
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400