Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $79,950 initial cash invested.
3.18%
Cash On Cash
7.8%
Cap Rate
1.22
DSCR
$3,260
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $3,048 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,260
Total Expenses
$3,048
Mortgage P&I
48%
$1,575
Property Taxes
8%
$262
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359