Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.8% first-year return on $81,399 initial cash invested.
9.8%
Cash On Cash
9.2%
Cap Rate
1.54
DSCR
$3,768
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,103 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,103
Mortgage P&I
40%
$1,499
Property Taxes
5%
$203
Home Insurance
3%
$107
HOA
0%
$13
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414