Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.19% first-year return on $82,365 initial cash invested.
1.19%
Cash On Cash
6.93%
Cap Rate
1.13
DSCR
$3,126
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,044 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$3,044
Mortgage P&I
50%
$1,564
Property Taxes
10%
$307
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344