Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $82,785 initial cash invested.
5.68%
Cash On Cash
7.99%
Cap Rate
1.34
DSCR
$3,279
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,887 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$2,887
Mortgage P&I
47%
$1,531
Property Taxes
4%
$132
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361