Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $81,546 initial cash invested.
4.47%
Cash On Cash
8.05%
Cap Rate
1.27
DSCR
$3,220
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $2,916 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$2,916
Mortgage P&I
50%
$1,596
Property Taxes
3%
$108
Home Insurance
3%
$107
HOA
0%
$10
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354