Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.72% first-year return on $82,890 initial cash invested.
8.72%
Cash On Cash
8.89%
Cap Rate
1.5
DSCR
$4,098
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $3,496 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$3,496
Mortgage P&I
37%
$1,524
Property Taxes
11%
$440
Home Insurance
3%
$108
HOA
1%
$30
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451