Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $82,197 initial cash invested.
4.03%
Cash On Cash
7.56%
Cap Rate
1.26
DSCR
$3,168
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,892 expenses = $276 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
$3,168
Total Expenses
$2,892
Mortgage P&I
48%
$1,522
Property Taxes
5%
$155
Home Insurance
4%
$114
HOA
1%
$24
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348