Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $79,845 initial cash invested.
1.41%
Cash On Cash
7.48%
Cap Rate
1.13
DSCR
$3,044
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,950 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,950
Mortgage P&I
53%
$1,620
Property Taxes
6%
$189
Home Insurance
3%
$106
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335