Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $79,950 initial cash invested.
1.56%
Cash On Cash
6.85%
Cap Rate
1.17
DSCR
$3,548
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,444
Mortgage P&I
41%
$1,437
Property Taxes
8%
$288
Home Insurance
3%
$103
HOA
12%
$410
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390