Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $80,139 initial cash invested.
0.84%
Cash On Cash
6.68%
Cap Rate
1.11
DSCR
$2,709
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,653 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,653
Mortgage P&I
55%
$1,483
Property Taxes
5%
$146
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298