Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.56% first-year return on $80,727 initial cash invested.
9.56%
Cash On Cash
9.04%
Cap Rate
1.54
DSCR
$3,722
Rent
$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,079 expenses = $643 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,079
Mortgage P&I
39%
$1,457
Property Taxes
7%
$251
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409