Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.74% first-year return on $79,110 initial cash invested.
7.74%
Cash On Cash
8.8%
Cap Rate
1.43
DSCR
$3,322
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $2,812 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$2,812
Mortgage P&I
45%
$1,490
Property Taxes
3%
$87
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365