Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.98% first-year return on $79,950 initial cash invested.
6.98%
Cash On Cash
8.42%
Cap Rate
1.4
DSCR
$3,236
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $2,771 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,236
Total Expenses
$2,771
Mortgage P&I
46%
$1,475
Property Taxes
3%
$94
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356