Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.45% first-year return on $79,950 initial cash invested.
8.45%
Cash On Cash
8.77%
Cap Rate
1.49
DSCR
$3,546
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $2,983 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$2,983
Mortgage P&I
41%
$1,450
Property Taxes
6%
$224
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390