Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.91% first-year return on $81,798 initial cash invested.
1.91%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$2,988
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $2,858 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,858
Mortgage P&I
52%
$1,539
Property Taxes
6%
$170
Home Insurance
4%
$110
HOA
1%
$21
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329