Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.84% first-year return on $82,617 initial cash invested.
6.84%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$3,784
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $3,313 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,617
Downpayment
20%
$61,540
Closing costs
1%
$3,077
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$3,313
Mortgage P&I
41%
$1,565
Property Taxes
9%
$350
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416