Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $80,076 initial cash invested.
1.45%
Cash On Cash
7.45%
Cap Rate
1.14
DSCR
$3,219
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,122 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,076
Downpayment
20%
$59,120
Closing costs
1%
$2,956
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,122
Mortgage P&I
50%
$1,608
Property Taxes
10%
$314
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354