Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $81,420 initial cash invested.
3.54%
Cash On Cash
8.11%
Cap Rate
1.23
DSCR
$3,668
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $3,428 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$3,428
Mortgage P&I
45%
$1,654
Property Taxes
7%
$265
Home Insurance
3%
$112
HOA
4%
$150
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403