Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $80,202 initial cash invested.
1.72%
Cash On Cash
7.15%
Cap Rate
1.16
DSCR
$3,092
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $2,977 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$2,977
Mortgage P&I
49%
$1,525
Property Taxes
9%
$284
Home Insurance
4%
$110
HOA
0%
$6
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340