Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.62% first-year return on $80,139 initial cash invested.
7.62%
Cash On Cash
8.8%
Cap Rate
1.43
DSCR
$3,518
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,009 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,009
Mortgage P&I
43%
$1,519
Property Taxes
4%
$138
Home Insurance
3%
$105
HOA
1%
$50
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387