Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $81,168 initial cash invested.
0.44%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$2,726
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,696 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,696
Mortgage P&I
55%
$1,505
Property Taxes
5%
$148
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300