Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.06% first-year return on $80,601 initial cash invested.
5.06%
Cash On Cash
8.01%
Cap Rate
1.34
DSCR
$4,077
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $3,737 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$3,737
Mortgage P&I
37%
$1,488
Property Taxes
19%
$760
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448