Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.21% first-year return on $81,840 initial cash invested.
5.21%
Cash On Cash
8.18%
Cap Rate
1.32
DSCR
$3,736
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $3,381 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,381
Mortgage P&I
42%
$1,569
Property Taxes
12%
$435
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411