Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $80,412 initial cash invested.
2.42%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$3,033
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,871 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,033
Total Expenses
$2,871
Mortgage P&I
50%
$1,503
Property Taxes
8%
$234
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334