Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.47% first-year return on $79,929 initial cash invested.
6.47%
Cash On Cash
8.26%
Cap Rate
1.38
DSCR
$3,246
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $2,815 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,246
Total Expenses
$2,815
Mortgage P&I
45%
$1,468
Property Taxes
4%
$140
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357