Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $82,575 initial cash invested.
0.92%
Cash On Cash
7.43%
Cap Rate
1.11
DSCR
$3,210
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $3,147 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$3,147
Mortgage P&I
53%
$1,713
Property Taxes
7%
$213
Home Insurance
4%
$130
HOA
0%
$1
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353