Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $81,962 initial cash invested.
0.98%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$3,490
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $3,423 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,962
Downpayment
20%
$60,916
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$3,423
Mortgage P&I
44%
$1,525
Property Taxes
14%
$503
Home Insurance
3%
$107
HOA
3%
$100
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384