Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.65% first-year return on $79,929 initial cash invested.
5.65%
Cash On Cash
8.36%
Cap Rate
1.33
DSCR
$3,315
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $2,939 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,315
Total Expenses
$2,939
Mortgage P&I
47%
$1,545
Property Taxes
5%
$161
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365