Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.88% first-year return on $82,911 initial cash invested.
1.88%
Cash On Cash
6.95%
Cap Rate
1.16
DSCR
$3,057
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $2,927 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$2,927
Mortgage P&I
50%
$1,537
Property Taxes
7%
$208
Home Insurance
4%
$110
HOA
1%
$33
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336