Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.41% first-year return on $82,785 initial cash invested.
2.41%
Cash On Cash
7.55%
Cap Rate
1.18
DSCR
$3,418
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,252 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,252
Mortgage P&I
48%
$1,639
Property Taxes
10%
$338
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376