Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $81,168 initial cash invested.
2.08%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$3,638
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,497 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,497
Mortgage P&I
41%
$1,493
Property Taxes
18%
$659
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400