Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.48% first-year return on $81,903 initial cash invested.
6.48%
Cash On Cash
8.47%
Cap Rate
1.37
DSCR
$3,471
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $3,029 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$3,029
Mortgage P&I
45%
$1,568
Property Taxes
5%
$172
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382