Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.36% first-year return on $80,790 initial cash invested.
5.36%
Cash On Cash
7.91%
Cap Rate
1.33
DSCR
$3,076
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,715 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,715
Mortgage P&I
48%
$1,487
Property Taxes
3%
$78
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338