Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $81,357 initial cash invested.
2.3%
Cash On Cash
7.26%
Cap Rate
1.18
DSCR
$2,930
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,774 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,357
Downpayment
20%
$60,340
Closing costs
1%
$3,017
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,774
Mortgage P&I
53%
$1,552
Property Taxes
4%
$112
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322