Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $80,160 initial cash invested.
1.08%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$2,649
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,577 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,577
Mortgage P&I
56%
$1,471
Property Taxes
4%
$101
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291