Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $80,790 initial cash invested.
1.93%
Cash On Cash
7.57%
Cap Rate
1.16
DSCR
$3,382
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $3,252 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$3,252
Mortgage P&I
48%
$1,620
Property Taxes
12%
$403
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372