Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.62% first-year return on $79,404 initial cash invested.
1.62%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$2,902
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $2,795 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,404
Downpayment
20%
$58,480
Closing costs
1%
$2,924
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$2,795
Mortgage P&I
52%
$1,496
Property Taxes
7%
$208
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319