Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.57% first-year return on $79,782 initial cash invested.
5.57%
Cash On Cash
8.61%
Cap Rate
1.31
DSCR
$3,369
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $2,999 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$2,999
Mortgage P&I
48%
$1,605
Property Taxes
4%
$118
Home Insurance
3%
$105
HOA
1%
$25
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371