Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.64% first-year return on $82,365 initial cash invested.
6.64%
Cash On Cash
8.47%
Cap Rate
1.39
DSCR
$3,792
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $3,336 expenses = $456 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
$3,792
Total Expenses
$3,336
Mortgage P&I
41%
$1,556
Property Taxes
11%
$402
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417