Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.8% first-year return on $82,218 initial cash invested.
8.8%
Cash On Cash
9.09%
Cap Rate
1.49
DSCR
$4,012
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $3,409 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$3,409
Mortgage P&I
39%
$1,553
Property Taxes
10%
$384
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441