Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.97% first-year return on $82,827 initial cash invested.
0.97%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$3,339
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $3,272 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,272
Mortgage P&I
46%
$1,541
Property Taxes
14%
$482
Home Insurance
3%
$107
HOA
0%
$6
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367