Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $79,950 initial cash invested.
3.47%
Cash On Cash
7.19%
Cap Rate
1.24
DSCR
$2,804
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,573
Mortgage P&I
51%
$1,424
Property Taxes
3%
$74
Home Insurance
4%
$105
HOA
1%
$18
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308