Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.19% first-year return on $80,412 initial cash invested.
3.19%
Cash On Cash
7.33%
Cap Rate
1.23
DSCR
$3,192
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $2,978 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,412
Downpayment
20%
$59,440
Closing costs
1%
$2,972
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$2,978
Mortgage P&I
46%
$1,474
Property Taxes
7%
$219
Home Insurance
3%
$103
HOA
3%
$96
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351