Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.42% first-year return on $79,236 initial cash invested.
8.42%
Cash On Cash
8.74%
Cap Rate
1.48
DSCR
$3,357
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $2,801 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$2,801
Mortgage P&I
43%
$1,433
Property Taxes
4%
$122
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369