Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.11% first-year return on $82,680 initial cash invested.
7.11%
Cash On Cash
8.33%
Cap Rate
1.41
DSCR
$3,291
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $2,801 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$2,801
Mortgage P&I
46%
$1,517
Property Taxes
1%
$27
Home Insurance
3%
$108
HOA
1%
$29
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362