Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $82,113 initial cash invested.
3.57%
Cash On Cash
7.36%
Cap Rate
1.25
DSCR
$3,166
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $2,922 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$2,922
Mortgage P&I
47%
$1,502
Property Taxes
7%
$233
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348