Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $80,454 initial cash invested.
3.28%
Cash On Cash
7.12%
Cap Rate
1.24
DSCR
$3,136
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,916 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,916
Mortgage P&I
45%
$1,420
Property Taxes
11%
$330
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345