Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $79,950 initial cash invested.
1.05%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$3,050
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $2,980 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,050
Total Expenses
$2,980
Mortgage P&I
49%
$1,507
Property Taxes
11%
$330
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336