Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.26% first-year return on $79,593 initial cash invested.
3.26%
Cash On Cash
8.04%
Cap Rate
1.21
DSCR
$3,188
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $2,972 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$2,972
Mortgage P&I
51%
$1,621
Property Taxes
5%
$160
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351