Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.35% first-year return on $82,239 initial cash invested.
6.35%
Cash On Cash
8.35%
Cap Rate
1.37
DSCR
$3,513
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $3,078 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,239
Downpayment
20%
$61,180
Closing costs
1%
$3,059
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,078
Mortgage P&I
44%
$1,553
Property Taxes
3%
$119
Home Insurance
3%
$107
HOA
3%
$104
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386