Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $79,614 initial cash invested.
3.3%
Cash On Cash
7.48%
Cap Rate
1.23
DSCR
$3,122
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $2,903 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,614
Downpayment
20%
$58,680
Closing costs
1%
$2,934
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,122
Total Expenses
$2,903
Mortgage P&I
48%
$1,484
Property Taxes
8%
$252
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343