Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.01% first-year return on $81,714 initial cash invested.
2.01%
Cash On Cash
7.7%
Cap Rate
1.16
DSCR
$3,456
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $3,319 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,714
Downpayment
20%
$60,680
Closing costs
1%
$3,034
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$3,319
Mortgage P&I
48%
$1,671
Property Taxes
11%
$363
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380