Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.19% first-year return on $79,236 initial cash invested.
9.19%
Cash On Cash
9.26%
Cap Rate
1.51
DSCR
$3,850
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $3,243 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$3,243
Mortgage P&I
39%
$1,488
Property Taxes
8%
$303
Home Insurance
3%
$102
HOA
1%
$40
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424