Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.74% first-year return on $81,483 initial cash invested.
2.74%
Cash On Cash
7.44%
Cap Rate
1.19
DSCR
$2,972
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,786 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,483
Downpayment
20%
$60,460
Closing costs
1%
$3,023
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,786
Mortgage P&I
53%
$1,569
Property Taxes
3%
$100
Home Insurance
4%
$106
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327