Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.45% first-year return on $79,467 initial cash invested.
5.45%
Cash On Cash
8.04%
Cap Rate
1.35
DSCR
$3,639
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $3,278 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,278
Mortgage P&I
40%
$1,453
Property Taxes
13%
$484
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400