Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.55% first-year return on $82,218 initial cash invested.
2.55%
Cash On Cash
7.14%
Cap Rate
1.19
DSCR
$2,982
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,807 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,807
Mortgage P&I
51%
$1,526
Property Taxes
5%
$143
Home Insurance
4%
$108
HOA
1%
$17
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328