Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $79,887 initial cash invested.
3.14%
Cash On Cash
7.38%
Cap Rate
1.22
DSCR
$2,979
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,770 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,770
Mortgage P&I
50%
$1,484
Property Taxes
6%
$169
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328