Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.7% first-year return on $79,824 initial cash invested.
9.7%
Cash On Cash
9.8%
Cap Rate
1.5
DSCR
$3,816
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,171 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$3,171
Mortgage P&I
42%
$1,607
Property Taxes
6%
$210
Home Insurance
1%
$56
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420