Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.08% first-year return on $79,047 initial cash invested.
4.08%
Cash On Cash
7.7%
Cap Rate
1.27
DSCR
$3,168
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,899 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$2,899
Mortgage P&I
46%
$1,469
Property Taxes
8%
$248
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348