Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $82,470 initial cash invested.
5.12%
Cash On Cash
7.89%
Cap Rate
1.33
DSCR
$3,622
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $3,270 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$3,270
Mortgage P&I
42%
$1,522
Property Taxes
12%
$420
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398