Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $79,110 initial cash invested.
2.73%
Cash On Cash
7.34%
Cap Rate
1.21
DSCR
$3,078
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,898 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,078
Total Expenses
$2,898
Mortgage P&I
48%
$1,478
Property Taxes
8%
$258
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339