Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.14% first-year return on $82,197 initial cash invested.
9.14%
Cash On Cash
9.03%
Cap Rate
1.52
DSCR
$3,952
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $3,326 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,197
Downpayment
20%
$61,140
Closing costs
1%
$3,057
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$3,326
Mortgage P&I
38%
$1,516
Property Taxes
9%
$354
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435