Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.93% first-year return on $82,953 initial cash invested.
7.93%
Cash On Cash
8.74%
Cap Rate
1.46
DSCR
$3,999
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $3,451 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$3,451
Mortgage P&I
39%
$1,546
Property Taxes
6%
$258
Home Insurance
7%
$287
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440