Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $82,848 initial cash invested.
3.11%
Cash On Cash
7.52%
Cap Rate
1.22
DSCR
$3,321
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,106 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,106
Mortgage P&I
48%
$1,587
Property Taxes
8%
$279
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365