Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.94% first-year return on $79,131 initial cash invested.
5.94%
Cash On Cash
8.67%
Cap Rate
1.35
DSCR
$3,813
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $3,421 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$3,421
Mortgage P&I
41%
$1,558
Property Taxes
12%
$468
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419