Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $80,790 initial cash invested.
1.04%
Cash On Cash
6.89%
Cap Rate
1.12
DSCR
$2,892
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $2,822 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$2,822
Mortgage P&I
53%
$1,531
Property Taxes
7%
$202
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318