Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.96% first-year return on $79,950 initial cash invested.
2.96%
Cash On Cash
7.11%
Cap Rate
1.24
DSCR
$3,582
Rent
$197
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,385
Mortgage P&I
39%
$1,409
Property Taxes
18%
$656
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394