Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $80,622 initial cash invested.
5.52%
Cash On Cash
7.98%
Cap Rate
1.35
DSCR
$3,450
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,079 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,622
Downpayment
20%
$59,640
Closing costs
1%
$2,982
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,079
Mortgage P&I
43%
$1,475
Property Taxes
9%
$323
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380