Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.04% first-year return on $79,929 initial cash invested.
5.04%
Cash On Cash
7.87%
Cap Rate
1.32
DSCR
$3,420
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$3,084
Mortgage P&I
43%
$1,461
Property Taxes
10%
$355
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376