Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.15% first-year return on $81,903 initial cash invested.
8.15%
Cash On Cash
8.92%
Cap Rate
1.46
DSCR
$4,000
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $3,444 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$3,444
Mortgage P&I
39%
$1,545
Property Taxes
11%
$451
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440