Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.83% first-year return on $80,748 initial cash invested.
7.83%
Cash On Cash
8.8%
Cap Rate
1.44
DSCR
$3,597
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $3,070 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,748
Downpayment
20%
$59,760
Closing costs
1%
$2,988
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$3,070
Mortgage P&I
42%
$1,520
Property Taxes
6%
$221
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396