Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.96% first-year return on $82,323 initial cash invested.
3.96%
Cash On Cash
7.46%
Cap Rate
1.26
DSCR
$3,036
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $2,764 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$2,764
Mortgage P&I
50%
$1,511
Property Taxes
3%
$106
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334