Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3% first-year return on $80,454 initial cash invested.
3%
Cash On Cash
7.47%
Cap Rate
1.22
DSCR
$3,196
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $2,995 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$2,995
Mortgage P&I
48%
$1,523
Property Taxes
8%
$269
Home Insurance
3%
$105
HOA
0%
$10
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352