Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.11% first-year return on $79,530 initial cash invested.
7.11%
Cash On Cash
8.6%
Cap Rate
1.41
DSCR
$3,470
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $2,999 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$2,999
Mortgage P&I
43%
$1,490
Property Taxes
7%
$226
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382