Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.41% first-year return on $79,950 initial cash invested.
9.41%
Cash On Cash
9.21%
Cap Rate
1.52
DSCR
$3,766
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $3,139 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,766
Total Expenses
$3,139
Mortgage P&I
39%
$1,485
Property Taxes
7%
$268
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414