Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.14% first-year return on $80,790 initial cash invested.
7.14%
Cash On Cash
8.71%
Cap Rate
1.41
DSCR
$3,764
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $3,283 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,283
Mortgage P&I
41%
$1,538
Property Taxes
10%
$359
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414