Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.29% first-year return on $82,953 initial cash invested.
5.29%
Cash On Cash
8.09%
Cap Rate
1.32
DSCR
$3,466
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $3,100 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,100
Mortgage P&I
46%
$1,580
Property Taxes
6%
$212
Home Insurance
3%
$108
HOA
1%
$21
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381