Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.12% first-year return on $79,530 initial cash invested.
7.12%
Cash On Cash
8.57%
Cap Rate
1.41
DSCR
$3,310
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $2,838 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$2,838
Mortgage P&I
45%
$1,488
Property Taxes
4%
$121
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364