Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $82,071 initial cash invested.
0.28%
Cash On Cash
6.78%
Cap Rate
1.1
DSCR
$3,356
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $3,337 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,071
Downpayment
20%
$61,020
Closing costs
1%
$3,051
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$3,337
Mortgage P&I
47%
$1,571
Property Taxes
15%
$520
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369