Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $79,572 initial cash invested.
2.87%
Cash On Cash
7.31%
Cap Rate
1.22
DSCR
$3,339
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $3,149 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,572
Downpayment
20%
$58,640
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,149
Mortgage P&I
44%
$1,463
Property Taxes
13%
$445
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367