Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $80,391 initial cash invested.
2.22%
Cash On Cash
7.08%
Cap Rate
1.18
DSCR
$2,898
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $2,749 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$2,749
Mortgage P&I
51%
$1,488
Property Taxes
6%
$170
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319