Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.06% first-year return on $82,323 initial cash invested.
7.06%
Cash On Cash
8.51%
Cap Rate
1.42
DSCR
$3,864
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $3,380 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,380
Mortgage P&I
40%
$1,532
Property Taxes
11%
$424
Home Insurance
3%
$109
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425