Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.79% first-year return on $82,554 initial cash invested.
2.79%
Cash On Cash
7.31%
Cap Rate
1.2
DSCR
$3,110
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $2,918 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,554
Downpayment
20%
$61,480
Closing costs
1%
$3,074
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$2,918
Mortgage P&I
50%
$1,557
Property Taxes
6%
$197
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342