Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.15% first-year return on $80,433 initial cash invested.
5.15%
Cash On Cash
8.03%
Cap Rate
1.32
DSCR
$3,444
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $3,099 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,099
Mortgage P&I
44%
$1,507
Property Taxes
9%
$316
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379