Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.45% first-year return on $79,383 initial cash invested.
9.45%
Cash On Cash
9.28%
Cap Rate
1.53
DSCR
$4,048
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $3,423 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$3,423
Mortgage P&I
36%
$1,474
Property Taxes
12%
$470
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445