Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.35% first-year return on $79,152 initial cash invested.
9.35%
Cash On Cash
9.49%
Cap Rate
1.5
DSCR
$3,674
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,057 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,057
Mortgage P&I
42%
$1,540
Property Taxes
4%
$163
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404