Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.17% first-year return on $81,357 initial cash invested.
7.17%
Cash On Cash
8.71%
Cap Rate
1.4
DSCR
$3,488
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,002 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,357
Downpayment
20%
$60,340
Closing costs
1%
$3,017
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,002
Mortgage P&I
45%
$1,563
Property Taxes
4%
$143
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384