Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.96% first-year return on $79,110 initial cash invested.
8.96%
Cash On Cash
9.36%
Cap Rate
1.48
DSCR
$3,555
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $2,964 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$2,964
Mortgage P&I
43%
$1,536
Property Taxes
3%
$114
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391