Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $80,790 initial cash invested.
2.18%
Cash On Cash
7.38%
Cap Rate
1.17
DSCR
$3,074
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $2,927 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$2,927
Mortgage P&I
51%
$1,569
Property Taxes
7%
$208
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338