Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $82,407 initial cash invested.
0.95%
Cash On Cash
7.47%
Cap Rate
1.12
DSCR
$3,627
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $3,562 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$3,562
Mortgage P&I
47%
$1,698
Property Taxes
14%
$523
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399