Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $80,769 initial cash invested.
4.67%
Cash On Cash
7.77%
Cap Rate
1.3
DSCR
$3,336
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,022 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,022
Mortgage P&I
45%
$1,489
Property Taxes
6%
$198
Home Insurance
3%
$107
HOA
3%
$95
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367