Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $79,068 initial cash invested.
5.86%
Cash On Cash
8.36%
Cap Rate
1.36
DSCR
$3,888
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $3,502 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,068
Downpayment
20%
$58,160
Closing costs
1%
$2,908
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$3,502
Mortgage P&I
38%
$1,485
Property Taxes
15%
$590
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428