Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.38% first-year return on $79,929 initial cash invested.
9.38%
Cash On Cash
9.12%
Cap Rate
1.51
DSCR
$3,378
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $2,753 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$2,753
Mortgage P&I
44%
$1,482
Property Taxes
1%
$20
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372