Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.49% first-year return on $79,593 initial cash invested.
8.49%
Cash On Cash
9.16%
Cap Rate
1.47
DSCR
$3,690
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $3,127 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$3,127
Mortgage P&I
41%
$1,527
Property Taxes
7%
$241
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406