Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $79,950 initial cash invested.
2.82%
Cash On Cash
7.36%
Cap Rate
1.21
DSCR
$3,052
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,864
Mortgage P&I
49%
$1,499
Property Taxes
7%
$224
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336