Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $79,194 initial cash invested.
4.74%
Cash On Cash
7.84%
Cap Rate
1.31
DSCR
$3,512
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $3,199 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,194
Downpayment
20%
$58,280
Closing costs
1%
$2,914
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,199
Mortgage P&I
41%
$1,450
Property Taxes
13%
$449
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386