Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.51% first-year return on $82,449 initial cash invested.
7.51%
Cash On Cash
8.73%
Cap Rate
1.43
DSCR
$3,854
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $3,338 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$3,338
Mortgage P&I
41%
$1,562
Property Taxes
9%
$356
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424