Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $82,701 initial cash invested.
1.09%
Cash On Cash
6.89%
Cap Rate
1.12
DSCR
$2,890
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $2,815 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$2,815
Mortgage P&I
55%
$1,578
Property Taxes
5%
$144
Home Insurance
4%
$109
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318