Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.7% first-year return on $82,932 initial cash invested.
8.7%
Cash On Cash
9.1%
Cap Rate
1.47
DSCR
$3,765
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $3,164 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$3,164
Mortgage P&I
42%
$1,592
Property Taxes
4%
$160
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414