Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.21% first-year return on $79,278 initial cash invested.
6.21%
Cash On Cash
8.1%
Cap Rate
1.38
DSCR
$3,189
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $2,779 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,189
Total Expenses
$2,779
Mortgage P&I
45%
$1,431
Property Taxes
4%
$115
Home Insurance
3%
$105
HOA
1%
$42
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351