Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.96% first-year return on $80,202 initial cash invested.
6.96%
Cash On Cash
8.68%
Cap Rate
1.41
DSCR
$4,032
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $3,567 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,032
Total Expenses
$3,567
Mortgage P&I
38%
$1,517
Property Taxes
14%
$574
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444