Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.81% first-year return on $80,580 initial cash invested.
5.81%
Cash On Cash
8.1%
Cap Rate
1.36
DSCR
$3,438
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $3,048 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$3,048
Mortgage P&I
43%
$1,484
Property Taxes
8%
$289
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378