Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.96% first-year return on $80,727 initial cash invested.
6.96%
Cash On Cash
8.67%
Cap Rate
1.39
DSCR
$3,516
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,048 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,048
Mortgage P&I
44%
$1,550
Property Taxes
5%
$176
Home Insurance
3%
$105
HOA
1%
$21
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387