Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.22% first-year return on $79,950 initial cash invested.
4.22%
Cash On Cash
8.32%
Cap Rate
1.25
DSCR
$3,242
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $2,961 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,242
Total Expenses
$2,961
Mortgage P&I
50%
$1,634
Property Taxes
4%
$121
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357