Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.02% first-year return on $81,924 initial cash invested.
7.02%
Cash On Cash
8.65%
Cap Rate
1.4
DSCR
$3,609
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $3,130 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$3,130
Mortgage P&I
44%
$1,571
Property Taxes
6%
$202
Home Insurance
3%
$108
HOA
1%
$23
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397