Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $82,323 initial cash invested.
7.3%
Cash On Cash
8.69%
Cap Rate
1.43
DSCR
$4,053
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $3,552 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$3,552
Mortgage P&I
38%
$1,555
Property Taxes
13%
$531
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446