Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.04% first-year return on $81,840 initial cash invested.
2.04%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$2,962
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,823 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,962
Total Expenses
$2,823
Mortgage P&I
52%
$1,528
Property Taxes
6%
$179
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326