Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.58% first-year return on $81,924 initial cash invested.
1.58%
Cash On Cash
7.02%
Cap Rate
1.15
DSCR
$3,132
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $3,024 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$3,024
Mortgage P&I
49%
$1,549
Property Taxes
10%
$302
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345