Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.4% first-year return on $80,013 initial cash invested.
2.4%
Cash On Cash
7.25%
Cap Rate
1.2
DSCR
$3,304
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,144 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,144
Mortgage P&I
45%
$1,491
Property Taxes
13%
$414
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363