Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $82,848 initial cash invested.
1.84%
Cash On Cash
6.93%
Cap Rate
1.16
DSCR
$2,904
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,777 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,777
Mortgage P&I
53%
$1,541
Property Taxes
5%
$140
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319