Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.07% first-year return on $79,005 initial cash invested.
8.07%
Cash On Cash
8.78%
Cap Rate
1.47
DSCR
$3,752
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $3,221 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$3,221
Mortgage P&I
38%
$1,444
Property Taxes
11%
$398
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413