Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.42% first-year return on $82,491 initial cash invested.
8.42%
Cash On Cash
8.94%
Cap Rate
1.5
DSCR
$4,624
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $4,045 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,491
Downpayment
20%
$61,420
Closing costs
1%
$3,071
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$4,045
Mortgage P&I
33%
$1,523
Property Taxes
18%
$835
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509