Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.06% first-year return on $82,302 initial cash invested.
5.06%
Cash On Cash
8.11%
Cap Rate
1.32
DSCR
$3,987
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $3,640 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,987
Total Expenses
$3,640
Mortgage P&I
39%
$1,563
Property Taxes
15%
$614
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439