Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $82,491 initial cash invested.
2.43%
Cash On Cash
7.28%
Cap Rate
1.19
DSCR
$3,207
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,040 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,491
Downpayment
20%
$61,420
Closing costs
1%
$3,071
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,040
Mortgage P&I
49%
$1,569
Property Taxes
8%
$269
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353