Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $82,302 initial cash invested.
5.88%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$3,438
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $3,035 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,302
Downpayment
20%
$61,240
Closing costs
1%
$3,062
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$3,035
Mortgage P&I
45%
$1,534
Property Taxes
6%
$219
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378