Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $80,349 initial cash invested.
3.99%
Cash On Cash
7.83%
Cap Rate
1.26
DSCR
$3,414
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $3,147 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,349
Downpayment
20%
$59,380
Closing costs
1%
$2,969
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,147
Mortgage P&I
45%
$1,534
Property Taxes
9%
$313
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376