Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $79,236 initial cash invested.
1.21%
Cash On Cash
6.68%
Cap Rate
1.13
DSCR
$2,576
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $2,496 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,496
Mortgage P&I
56%
$1,440
Property Taxes
3%
$76
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283