Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.21% first-year return on $82,575 initial cash invested.
9.21%
Cash On Cash
9.56%
Cap Rate
1.49
DSCR
$4,394
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $3,760 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$3,760
Mortgage P&I
37%
$1,641
Property Taxes
12%
$538
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483