Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.39% first-year return on $80,265 initial cash invested.
1.39%
Cash On Cash
6.96%
Cap Rate
1.15
DSCR
$3,192
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,099 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,265
Downpayment
20%
$59,300
Closing costs
1%
$2,965
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,099
Mortgage P&I
47%
$1,499
Property Taxes
10%
$324
Home Insurance
3%
$105
HOA
3%
$85
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351