Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $80,160 initial cash invested.
3.02%
Cash On Cash
7.91%
Cap Rate
1.2
DSCR
$3,189
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $2,987 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$2,987
Mortgage P&I
51%
$1,621
Property Taxes
5%
$175
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351