Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $80,231 initial cash invested.
1.84%
Cash On Cash
7.66%
Cap Rate
1.15
DSCR
$3,072
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $2,949 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,231
Downpayment
20%
$59,268
Closing costs
1%
$2,963
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$2,949
Mortgage P&I
54%
$1,645
Property Taxes
3%
$86
Home Insurance
3%
$104
HOA
2%
$69
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338