Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $79,740 initial cash invested.
2.36%
Cash On Cash
7.7%
Cap Rate
1.18
DSCR
$3,134
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $2,977 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$2,977
Mortgage P&I
51%
$1,604
Property Taxes
6%
$203
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345