Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $79,698 initial cash invested.
4.91%
Cash On Cash
7.89%
Cap Rate
1.33
DSCR
$3,780
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,454 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,454
Mortgage P&I
38%
$1,454
Property Taxes
16%
$610
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416