Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $82,932 initial cash invested.
0.04%
Cash On Cash
6.75%
Cap Rate
1.08
DSCR
$3,246
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,243 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$3,243
Mortgage P&I
49%
$1,606
Property Taxes
13%
$423
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357