Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $79,656 initial cash invested.
3.03%
Cash On Cash
7.37%
Cap Rate
1.21
DSCR
$2,811
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,610 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,610
Mortgage P&I
53%
$1,490
Property Taxes
2%
$66
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309