Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $79,887 initial cash invested.
6.1%
Cash On Cash
8.96%
Cap Rate
1.34
DSCR
$3,916
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $3,510 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$3,510
Mortgage P&I
42%
$1,637
Property Taxes
11%
$436
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431