Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $79,570 initial cash invested.
3.54%
Cash On Cash
7.56%
Cap Rate
1.24
DSCR
$3,048
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,813 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,570
Downpayment
20%
$58,638
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$2,813
Mortgage P&I
49%
$1,491
Property Taxes
2%
$55
Home Insurance
3%
$103
HOA
4%
$128
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335