Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $80,160 initial cash invested.
3.76%
Cash On Cash
7.47%
Cap Rate
1.25
DSCR
$2,956
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $2,705 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$2,705
Mortgage P&I
50%
$1,474
Property Taxes
2%
$55
Home Insurance
4%
$108
HOA
2%
$63
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325