Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $81,399 initial cash invested.
3.04%
Cash On Cash
7.28%
Cap Rate
1.22
DSCR
$3,189
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $2,983 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$2,983
Mortgage P&I
47%
$1,498
Property Taxes
8%
$247
Home Insurance
4%
$117
HOA
1%
$35
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351