Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.11% first-year return on $80,181 initial cash invested.
9.11%
Cash On Cash
9.31%
Cap Rate
1.51
DSCR
$4,052
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $3,443 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$3,443
Mortgage P&I
38%
$1,526
Property Taxes
11%
$434
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446