Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.34% first-year return on $79,929 initial cash invested.
1.34%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$2,936
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,847
Mortgage P&I
49%
$1,441
Property Taxes
10%
$279
Home Insurance
4%
$105
HOA
1%
$25
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323