Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.49% first-year return on $82,050 initial cash invested.
6.49%
Cash On Cash
8.47%
Cap Rate
1.38
DSCR
$3,708
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $3,264 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,708
Total Expenses
$3,264
Mortgage P&I
42%
$1,562
Property Taxes
8%
$294
Home Insurance
3%
$108
HOA
1%
$40
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408