Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $81,504 initial cash invested.
1.93%
Cash On Cash
7.14%
Cap Rate
1.16
DSCR
$2,847
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,716 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,504
Downpayment
20%
$60,480
Closing costs
1%
$3,024
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,716
Mortgage P&I
55%
$1,554
Property Taxes
3%
$87
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313