Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.58% first-year return on $81,735 initial cash invested.
4.58%
Cash On Cash
7.98%
Cap Rate
1.3
DSCR
$3,828
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $3,516 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$3,516
Mortgage P&I
41%
$1,554
Property Taxes
14%
$553
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421