Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.03% first-year return on $80,580 initial cash invested.
6.03%
Cash On Cash
8.23%
Cap Rate
1.36
DSCR
$3,274
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $2,869 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$2,869
Mortgage P&I
46%
$1,508
Property Taxes
4%
$119
Home Insurance
3%
$104
HOA
1%
$25
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360