Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $79,551 initial cash invested.
7.84%
Cash On Cash
8.97%
Cap Rate
1.43
DSCR
$3,468
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $2,948 expenses = $520 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,551
Downpayment
20%
$58,620
Closing costs
1%
$2,931
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$2,948
Mortgage P&I
44%
$1,533
Property Taxes
5%
$171
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381