Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.59% first-year return on $81,945 initial cash invested.
5.59%
Cash On Cash
8.08%
Cap Rate
1.33
DSCR
$3,182
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $2,800 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,945
Downpayment
20%
$60,900
Closing costs
1%
$3,045
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$2,800
Mortgage P&I
48%
$1,541
Property Taxes
2%
$64
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350