Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $79,845 initial cash invested.
5.03%
Cash On Cash
7.69%
Cap Rate
1.32
DSCR
$3,124
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $2,789 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$2,789
Mortgage P&I
46%
$1,428
Property Taxes
6%
$193
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344