Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.79% first-year return on $80,097 initial cash invested.
8.79%
Cash On Cash
9.02%
Cap Rate
1.51
DSCR
$3,976
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $3,389 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$3,389
Mortgage P&I
37%
$1,476
Property Taxes
11%
$457
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437