Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $82,827 initial cash invested.
2.88%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$3,142
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $2,943 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$2,943
Mortgage P&I
49%
$1,530
Property Taxes
7%
$234
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346