Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $79,887 initial cash invested.
6.28%
Cash On Cash
8.53%
Cap Rate
1.38
DSCR
$3,948
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $3,530 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,530
Mortgage P&I
38%
$1,518
Property Taxes
14%
$554
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434