Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.89% first-year return on $80,643 initial cash invested.
6.89%
Cash On Cash
8.81%
Cap Rate
1.38
DSCR
$3,624
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,161 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,161
Mortgage P&I
44%
$1,581
Property Taxes
7%
$242
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399