Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.84% first-year return on $80,454 initial cash invested.
8.84%
Cash On Cash
8.79%
Cap Rate
1.51
DSCR
$3,488
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $2,895 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$2,895
Mortgage P&I
41%
$1,445
Property Taxes
4%
$155
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384