Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $80,622 initial cash invested.
9.78%
Cash On Cash
9.3%
Cap Rate
1.56
DSCR
$4,299
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $3,642 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,622
Downpayment
20%
$59,640
Closing costs
1%
$2,982
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$3,642
Mortgage P&I
34%
$1,481
Property Taxes
10%
$419
Home Insurance
2%
$105
HOA
4%
$175
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473