Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.09% first-year return on $79,278 initial cash invested.
5.09%
Cash On Cash
8.31%
Cap Rate
1.31
DSCR
$3,512
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $3,176 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,176
Mortgage P&I
44%
$1,545
Property Taxes
10%
$334
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386