Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.43% first-year return on $79,950 initial cash invested.
4.43%
Cash On Cash
8.05%
Cap Rate
1.28
DSCR
$3,459
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $3,164 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$3,164
Mortgage P&I
45%
$1,546
Property Taxes
10%
$340
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380