Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $79,341 initial cash invested.
2.89%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$3,258
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $3,067 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$3,067
Mortgage P&I
45%
$1,473
Property Taxes
12%
$382
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358