Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $81,273 initial cash invested.
3.84%
Cash On Cash
7.69%
Cap Rate
1.25
DSCR
$3,168
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,908 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$2,908
Mortgage P&I
49%
$1,543
Property Taxes
5%
$166
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348