Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.61% first-year return on $79,887 initial cash invested.
4.61%
Cash On Cash
8.27%
Cap Rate
1.29
DSCR
$3,843
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $3,536 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$3,536
Mortgage P&I
41%
$1,569
Property Taxes
14%
$555
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423