Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $82,113 initial cash invested.
1.14%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$2,982
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,904 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,904
Mortgage P&I
52%
$1,537
Property Taxes
8%
$246
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328