Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $80,391 initial cash invested.
2.66%
Cash On Cash
7.95%
Cap Rate
1.19
DSCR
$3,260
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $3,082 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$3,082
Mortgage P&I
51%
$1,661
Property Taxes
6%
$208
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359