Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.93% first-year return on $82,365 initial cash invested.
8.93%
Cash On Cash
9.07%
Cap Rate
1.49
DSCR
$3,770
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $3,157 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,157
Mortgage P&I
41%
$1,553
Property Taxes
5%
$172
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415