Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.89% first-year return on $80,328 initial cash invested.
9.89%
Cash On Cash
9.34%
Cap Rate
1.55
DSCR
$3,826
Rent
$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $3,164 expenses = $662 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$3,164
Mortgage P&I
39%
$1,494
Property Taxes
7%
$261
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421