Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9% first-year return on $81,840 initial cash invested.
9%
Cash On Cash
9.82%
Cap Rate
1.45
DSCR
$4,035
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $3,421 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$3,421
Mortgage P&I
42%
$1,712
Property Taxes
6%
$226
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444