Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $80,790 initial cash invested.
8.5%
Cash On Cash
8.83%
Cap Rate
1.48
DSCR
$3,633
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $3,061 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$3,061
Mortgage P&I
41%
$1,484
Property Taxes
7%
$248
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400