Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $80,139 initial cash invested.
0.93%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$2,748
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,686 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,686
Mortgage P&I
53%
$1,470
Property Taxes
6%
$177
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302