Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $81,924 initial cash invested.
1.45%
Cash On Cash
6.94%
Cap Rate
1.14
DSCR
$2,852
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,753 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,852
Total Expenses
$2,753
Mortgage P&I
54%
$1,548
Property Taxes
4%
$127
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314