Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.8% first-year return on $81,714 initial cash invested.
5.8%
Cash On Cash
8.15%
Cap Rate
1.35
DSCR
$3,430
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $3,035 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,430
Total Expenses
$3,035
Mortgage P&I
45%
$1,529
Property Taxes
3%
$106
Home Insurance
3%
$110
HOA
4%
$124
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377