Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.65% first-year return on $82,785 initial cash invested.
6.65%
Cash On Cash
8.35%
Cap Rate
1.39
DSCR
$3,519
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,060 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,060
Mortgage P&I
44%
$1,546
Property Taxes
6%
$207
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387