Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $82,638 initial cash invested.
0.7%
Cash On Cash
6.74%
Cap Rate
1.11
DSCR
$3,026
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $2,978 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,638
Downpayment
20%
$61,560
Closing costs
1%
$3,078
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$2,978
Mortgage P&I
52%
$1,560
Property Taxes
9%
$279
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333