Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $81,378 initial cash invested.
0.83%
Cash On Cash
6.94%
Cap Rate
1.11
DSCR
$2,790
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,734 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$2,734
Mortgage P&I
57%
$1,577
Property Taxes
4%
$99
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307