Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.13% first-year return on $79,278 initial cash invested.
2.13%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$2,996
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $2,855 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,855
Mortgage P&I
49%
$1,455
Property Taxes
8%
$243
Home Insurance
4%
$114
HOA
1%
$23
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330