Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.05% first-year return on $82,050 initial cash invested.
9.05%
Cash On Cash
9.19%
Cap Rate
1.49
DSCR
$3,670
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $3,051 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$3,051
Mortgage P&I
43%
$1,570
Property Taxes
3%
$126
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404