Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.19% first-year return on $80,496 initial cash invested.
7.19%
Cash On Cash
8.63%
Cap Rate
1.42
DSCR
$3,778
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $3,296 expenses = $482 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,496
Downpayment
20%
$59,520
Closing costs
1%
$2,976
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$3,296
Mortgage P&I
40%
$1,508
Property Taxes
11%
$399
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416