Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $82,827 initial cash invested.
2.56%
Cash On Cash
7.24%
Cap Rate
1.2
DSCR
$3,234
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $3,057 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$3,057
Mortgage P&I
48%
$1,556
Property Taxes
9%
$292
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356