Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $82,638 initial cash invested.
0.93%
Cash On Cash
6.96%
Cap Rate
1.11
DSCR
$2,811
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,747 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,638
Downpayment
20%
$61,560
Closing costs
1%
$3,078
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,747
Mortgage P&I
57%
$1,608
Property Taxes
3%
$75
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309