Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $81,378 initial cash invested.
4.42%
Cash On Cash
7.82%
Cap Rate
1.29
DSCR
$3,634
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,334 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,334
Mortgage P&I
42%
$1,521
Property Taxes
8%
$293
Home Insurance
3%
$119
HOA
5%
$166
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400