Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.17% first-year return on $79,404 initial cash invested.
5.17%
Cash On Cash
8.14%
Cap Rate
1.32
DSCR
$3,579
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $3,237 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,404
Downpayment
20%
$58,480
Closing costs
1%
$2,924
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,237
Mortgage P&I
42%
$1,499
Property Taxes
12%
$417
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394