Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $81,462 initial cash invested.
2.33%
Cash On Cash
7.04%
Cap Rate
1.18
DSCR
$2,732
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $2,574 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,574
Mortgage P&I
55%
$1,506
Property Taxes
1%
$32
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301