Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $79,467 initial cash invested.
4.18%
Cash On Cash
7.47%
Cap Rate
1.29
DSCR
$3,315
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,038 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,038
Mortgage P&I
43%
$1,413
Property Taxes
12%
$390
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365