Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.48% first-year return on $79,677 initial cash invested.
8.48%
Cash On Cash
8.92%
Cap Rate
1.49
DSCR
$3,921
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $3,358 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$3,358
Mortgage P&I
37%
$1,462
Property Taxes
12%
$451
Home Insurance
3%
$105
HOA
0%
$6
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431