Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $79,950 initial cash invested.
5.88%
Cash On Cash
8.12%
Cap Rate
1.35
DSCR
$3,130
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,738 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,130
Total Expenses
$2,738
Mortgage P&I
47%
$1,478
Property Taxes
3%
$96
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344